Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | 514.2 | 564.3 | 645.6 | 664.4 |
| Growth | +9.7% | +14.4% | +2.9% | |||||||
| Net income | 86.1 | 84.2 | 110.4 | 102.7 | 127.9 | 153.9 | 148.4 | 126.7 | 151.4 | 180.1 |
| Growth | −2.2% | +31.0% | −7.0% | +24.6% | +20.3% | −3.6% | −14.6% | +19.5% | +18.9% | |
| EPS, diluted | 5.59 | 5.47 | 7.07 | 6.29 | 7.80 | 9.37 | 9.06 | 7.80 | 9.32 | 11.11 |
| Growth | −2.1% | +29.3% | −11.0% | +24.0% | +20.1% | −3.3% | −13.9% | +19.5% | +19.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 28.9% | 22.5% | 23.5% | 27.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 25.0% | 25.4% | 26.3% | 28.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 87.9 | 86.7 | 132.0 | 111.6 | 111.6 | 157.3 | 136.6 | 151.1 | 178.8 | 198.3 |
| Capital expenditure | −7.5 | −7.0 | −11.5 | −14.9 | −28.6 | −14.1 | −7.9 | −7.6 | −9.2 | −6.4 |
| Free cash flow | 80.4 | 79.7 | 120.5 | 96.7 | 83.0 | 143.2 | 128.7 | 143.5 | 169.7 | 191.9 |
| Growth | −0.9% | +51.2% | −19.7% | −14.2% | +72.5% | −10.1% | +11.5% | +18.2% | +13.1% | |
| Buybacks | n/a | −7.4 | −5.8 | −40.5 | −7.5 | −16.0 | 0.0 | −23.0 | 0.0 | −20.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 146.4 | 169.1 | 167.2 | 160.0 | 370.5 | 219.2 | 189.7 | 218.3 | 160.6 | 233.5 |
| Total debt | 694.3 | 500.0 | 400.0 | 192.5 | 32.5 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −547.8 | −330.9 | −232.8 | −32.5 | 338.0 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 742.2 | 756.1 | 832.5 | 969.0 | 1,040.3 | 1,110.8 | 1,069.2 | 1,145.3 | 1,243.8 | 1,352.8 |
| Debt to equity | 0.94 | 0.66 | 0.48 | 0.20 | 0.03 | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 87.9 | 86.7 | 132.0 | 111.6 | 111.6 | 157.3 | 136.6 | 151.1 | 178.8 | 198.3 | |
| Growth | −1.4% | +52.3% | −15.4% | +0.0% | +40.9% | −13.2% | +10.6% | +18.3% | +10.9% | |
| 8.4 | 8.6 | 8.6 | 9.1 | 10.8 | −1.5 | −0.3 | 0.7 | n/a | n/a | |
| Investment | ||||||||||
| −7.5 | −7.0 | −11.5 | −14.9 | −28.6 | −14.1 | −7.9 | −7.6 | −9.2 | −6.4 | |
| calc | 80.4 | 79.7 | 120.5 | 96.7 | 83.0 | 143.2 | 128.7 | 143.5 | 169.7 | 191.9 |
| Growth | −0.9% | +51.2% | −19.7% | −14.2% | +72.5% | −10.1% | +11.5% | +18.2% | +13.1% | |
| calc | 5.22 | 5.18 | 7.72 | 5.92 | 5.06 | 8.72 | 7.86 | 8.83 | 10.44 | 11.85 |
| −152.6 | −60.7 | 45.4 | 60.1 | −455.9 | −412.1 | −405.5 | 63.5 | −19.1 | 86.2 | |
| Financing | ||||||||||
| 61.7 | −3.4 | −179.3 | −179.0 | 554.8 | 103.5 | 239.4 | −186.1 | −217.4 | −211.5 | |
| n/a | −7.4 | −5.8 | −40.5 | −7.5 | −16.0 | 0.0 | −23.0 | 0.0 | −20.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.