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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.2 | 37.4 | 38.5 | 40.4 | 38.0 | 43.9 | 49.8 | 50.1 | 51.3 | 53.4 |
| Growth | +12.6% | +2.8% | +5.1% | −6.0% | +15.7% | +13.2% | +0.6% | +2.5% | +4.1% | |
| Net income | 44.8 | 40.6 | 68.3 | 92.1 | 64.8 | 117.7 | 125.4 | 117.4 | 114.9 | 121.6 |
| Growth | −9.5% | +68.5% | +34.8% | −29.6% | +81.5% | +6.6% | −6.4% | −2.1% | +5.8% | |
| EPS, diluted | 1.94 | 1.74 | 2.54 | 3.00 | 2.16 | 3.94 | 3.83 | 3.52 | 3.46 | 3.70 |
| Growth | −10.3% | +46.0% | +18.1% | −28.0% | +82.4% | −2.8% | −8.1% | −1.7% | +6.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 134.9% | 108.4% | 177.6% | 227.8% | 170.6% | 267.7% | 252.0% | 234.4% | 223.8% | 227.4% |
| Free cash flow margin | 112.2% | 107.5% | 217.6% | 243.7% | 294.9% | 293.6% | 320.0% | 267.5% | 204.9% | 239.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.2 | 55.4 | 91.1 | 102.8 | 114.8 | 132.2 | 162.9 | 138.9 | 109.7 | 133.3 |
| Capital expenditure | −10.9 | −15.2 | −7.4 | −4.3 | −2.8 | −3.2 | −3.6 | −4.9 | −4.6 | −5.4 |
| Free cash flow | 37.3 | 40.2 | 83.7 | 98.5 | 112.0 | 129.0 | 159.3 | 134.0 | 105.2 | 127.9 |
| Growth | +7.8% | +108.1% | +17.7% | +13.7% | +15.2% | +23.5% | −15.9% | −21.5% | +21.7% | |
| Buybacks | −1.9 | −1.6 | −2.5 | −2.2 | −26.7 | −4.3 | −27.1 | −9.2 | −15.5 | −32.0 |
| Dividends paid | −13.7 | −15.1 | −18.8 | −25.0 | −26.3 | −29.7 | −35.8 | −39.9 | −43.6 | −45.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 305.6 | 205.4 | 227.5 | 276.5 | 669.6 | 768.4 | 107.2 | 98.7 | 145.0 | 157.0 |
| Shareholders’ equity | 477.3 | 505.8 | 827.4 | 893.6 | 925.1 | 1,000.2 | 1,046.4 | 1,159.7 | 1,220.9 | 1,328.0 |
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 | ||||||||||
| 305.6 | 205.4 | 227.5 | 276.5 | 669.6 | 768.4 | 107.2 | 98.7 | 145.0 | 157.0 | |
| 48.4 | 57.7 | 89.3 | 87.1 | 83.7 | 78.7 | 72.3 | 71.3 | 70.3 | 69.7 | |
| 64.3 | 64.3 | 221.0 | 220.9 | 220.9 | 220.9 | 304.4 | 304.4 | 304.4 | 304.4 | |
| 4,518.0 | 4,761.3 | 6,352.4 | 6,471.2 | 7,639.5 | 8,614.8 | 9,931.0 | 9,910.1 | 9,673.7 | 9,822.1 | |
| Growth | +5.4% | +33.4% | +1.9% | +18.1% | +12.8% | +15.3% | −0.2% | −2.4% | +1.5% | |
| Liabilities | ||||||||||
| 4,040.6 | 4,255.5 | 5,525.1 | 5,564.6 | 6,714.4 | 7,614.6 | 8,884.6 | 8,750.4 | 8,452.8 | 8,494.1 | |
| Equity | ||||||||||
| 232.4 | 255.2 | 303.5 | 367.8 | 382.0 | 467.0 | 542.9 | 615.5 | 679.9 | 740.2 | |
| 477.3 | 505.8 | 827.4 | 893.6 | 925.1 | 1,000.2 | 1,046.4 | 1,159.7 | 1,220.9 | 1,328.0 | |
| Growth | +6.0% | +63.6% | +8.0% | +3.5% | +8.1% | +4.6% | +10.8% | +5.3% | +8.8% | |
| Per share and net cash | ||||||||||
| 22.9 | 23.0 | 30.4 | 30.5 | 29.7 | 29.7 | 33.3 | 33.3 | 33.0 | 32.3 | |
| calc | 20.87 | 22.03 | 27.20 | 29.28 | 31.12 | 33.64 | 31.39 | 34.86 | 37.03 | 41.07 |
Lines marked calc are worked out here from filed figures; point at one for how.