Closing prices at the end of each trading day, from 13 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 49.3 | 54.3 | 74.1 | 74.6 | 82.2 | 113.4 | 105.0 | 86.7 | 88.5 | 69.2 |
| Growth | +10.1% | +36.5% | +0.6% | +10.2% | +38.0% | −7.4% | −17.5% | +2.1% | −21.8% | |
| EPS, diluted | 1.81 | 1.81 | 2.11 | 2.20 | 2.47 | 3.47 | 3.26 | 2.82 | 2.91 | 2.29 |
| Growth | +0.0% | +16.6% | +4.3% | +12.3% | +40.5% | −6.1% | −13.5% | +3.2% | −21.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 86.7 | 91.7 | 122.4 | 80.6 | 90.5 | 156.1 | 226.5 | 79.9 | 101.8 | 93.8 |
| Capital expenditure | −6.5 | −9.6 | −13.4 | −15.9 | −11.4 | −8.4 | −9.3 | −6.9 | −11.2 | −20.3 |
| Free cash flow | 80.2 | 82.1 | 109.0 | 64.7 | 79.1 | 147.7 | 217.2 | 73.0 | 90.7 | 73.5 |
| Growth | +2.4% | +32.7% | −40.6% | +22.2% | +86.8% | +47.0% | −66.4% | +24.3% | −19.0% | |
| Buybacks | −10.2 | 0.0 | −47.2 | −2.2 | −31.0 | −34.1 | −33.7 | −44.8 | −1.5 | −23.2 |
| Dividends paid | −26.0 | −32.2 | −42.0 | −42.5 | −43.2 | −44.6 | −44.9 | −43.6 | −43.6 | −43.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 169.7 | 198.7 | 120.7 | 110.7 | 108.4 | 201.8 | 199.3 | 560.5 | 426.2 | 389.8 |
| Total debt | 158.3 | 158.5 | 158.7 | 158.8 | 257.5 | 158.8 | 158.9 | 154.1 | 152.3 | 300.0 |
| Net cash (debt) | 11.3 | 40.2 | −37.9 | −48.1 | −149.1 | 43.0 | 40.3 | 406.4 | 273.8 | 89.8 |
| Shareholders’ equity | 518.3 | 754.1 | 731.3 | 804.6 | 875.3 | 912.2 | 746.0 | 773.3 | 811.9 | 847.6 |
| Debt to equity | 0.31 | 0.21 | 0.22 | 0.20 | 0.29 | 0.17 | 0.21 | 0.20 | 0.19 | 0.35 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 169.7 | 198.7 | 120.7 | 110.7 | 108.4 | 201.8 | 199.3 | 560.5 | 426.2 | 389.8 | |
| 106.0 | 133.6 | 136.0 | 143.9 | 144.6 | 142.5 | 141.3 | 139.0 | 141.6 | 152.3 | |
| 91.5 | 201.2 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | |
| 5,563.8 | 6,498.1 | 6,123.5 | 6,748.9 | 7,008.2 | 7,259.6 | 7,558.6 | 8,284.9 | 8,517.4 | 8,514.6 | |
| Growth | +16.8% | −5.8% | +10.2% | +3.8% | +3.6% | +4.1% | +9.6% | +2.8% | −0.0% | |
| Liabilities | ||||||||||
| 158.3 | 158.5 | 158.7 | 158.8 | 257.5 | 158.8 | 158.9 | 154.1 | 152.3 | 300.0 | |
| calc | 158.3 | 158.5 | 158.7 | 158.8 | 257.5 | 158.8 | 158.9 | 154.1 | 152.3 | 300.0 |
| 5,045.5 | 5,744.0 | 5,392.2 | 5,944.3 | 6,132.9 | 6,347.4 | 6,812.6 | 7,511.6 | 7,705.5 | 7,667.0 | |
| Equity | ||||||||||
| 30.1 | 32.9 | 64.8 | 80.3 | 111.2 | 179.8 | 239.6 | 282.4 | 326.8 | 352.2 | |
| 518.3 | 754.1 | 731.3 | 804.6 | 875.3 | 912.2 | 746.0 | 773.3 | 811.9 | 847.6 | |
| Growth | +45.5% | −3.0% | +10.0% | +8.8% | +4.2% | −18.2% | +3.7% | +5.0% | +4.4% | |
| Per share and net cash | ||||||||||
| calc | 11.3 | 40.2 | −37.9 | −48.1 | −149.1 | 43.0 | 40.3 | 406.4 | 273.8 | 89.8 |
| 28.6 | 35.0 | 33.7 | 33.8 | 32.8 | 32.4 | 31.4 | 30.3 | 30.4 | 29.7 | |
| calc | 18.14 | 21.53 | 21.71 | 23.77 | 26.72 | 28.19 | 23.76 | 25.56 | 26.72 | 28.51 |
Lines marked calc are worked out here from filed figures; point at one for how.