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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 48.2 | 55.4 | 91.1 | 102.8 | 114.8 | 132.2 | 162.9 | 138.9 | 109.7 | 133.3 | |
| Growth | +14.8% | +64.4% | +12.9% | +11.7% | +15.2% | +23.2% | −14.7% | −21.0% | +21.5% | |
| 6.5 | 6.8 | 7.0 | 6.9 | 6.5 | 6.4 | 6.0 | 6.4 | 6.0 | 6.4 | |
| Investment | ||||||||||
| −10.9 | −15.2 | −7.4 | −4.3 | −2.8 | −3.2 | −3.6 | −4.9 | −4.6 | −5.4 | |
| calc | 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% | |
| calc | 1.62 | 1.73 | 3.11 | 3.21 | 3.73 | 4.32 | 4.87 | 4.02 | 3.16 | 3.89 |
| −139.4 | −357.4 | −142.0 | −29.8 | −816.3 | −883.8 | −723.2 | 28.6 | 285.0 | −82.6 | |
| Financing | ||||||||||
| 93.3 | 201.9 | 73.0 | −24.0 | 1,094.6 | 850.5 | −100.9 | −176.0 | −348.5 | −38.6 | |
| −13.7 | −15.1 | −18.8 | −25.0 | −26.3 | −29.7 | −35.8 | −39.9 | −43.6 | −45.0 | |
| −1.9 | −1.6 | −2.5 | −2.2 | −26.7 | −4.3 | −27.1 | −9.2 | −15.5 | −32.0 | |
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.