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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 38.4 | 29.1 | 46.6 | 48.9 | 53.8 | 53.0 | 71.1 | 60.7 | 47.3 | 79.2 |
| Growth | −24.2% | +59.9% | +4.9% | +10.2% | −1.6% | +34.2% | −14.7% | −22.1% | +67.5% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 3.93 | 4.02 | 5.82 | 5.08 | 4.00 | 6.68 |
| Growth | +2.3% | +44.8% | −12.7% | −21.3% | +67.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 41.2 | 50.1 | 57.4 | 49.9 | 77.4 | 55.1 | 78.8 | 86.1 | 60.4 | 90.4 |
| Capital expenditure | −3.0 | −3.0 | −2.0 | −1.1 | −3.9 | −3.8 | −1.4 | −6.5 | −6.1 | −4.0 |
| Free cash flow | 38.1 | 47.2 | 55.4 | 48.8 | 73.5 | 51.2 | 77.4 | 79.5 | 54.3 | 86.4 |
| Growth | +23.6% | +17.6% | −12.0% | +50.7% | −30.3% | +51.0% | +2.8% | −31.8% | +59.3% | |
| Buybacks | −19.4 | −0.5 | −0.4 | −0.3 | −9.2 | −42.5 | −27.7 | −11.5 | −0.4 | −0.8 |
| Dividends paid | −12.4 | −30.6 | −12.5 | −12.6 | −14.3 | −14.2 | −14.5 | −15.4 | −21.2 | −24.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 75.0 | 74.1 | 74.4 | 127.4 | 657.5 | 688.0 | 222.5 | 76.8 | 93.5 | 130.4 |
| Total debt | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 15.9 | 9.6 | 108.6 | 28.1 | 188.2 |
| Net cash (debt) | 74.9 | 74.1 | 74.4 | 127.4 | 657.5 | 672.1 | 212.9 | −31.8 | 65.4 | −57.8 |
| Shareholders’ equity | 414.4 | 413.6 | 442.7 | 547.1 | 597.0 | 582.6 | 475.3 | 528.0 | 549.0 | 650.9 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.02 | 0.21 | 0.05 | 0.29 |
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 | ||||||||||
| 41.2 | 50.1 | 57.4 | 49.9 | 77.4 | 55.1 | 78.8 | 86.1 | 60.4 | 90.4 | |
| Growth | +21.7% | +14.6% | −13.1% | +55.2% | −28.9% | +43.1% | +9.3% | −29.9% | +49.8% | |
| 5.0 | 4.4 | 4.2 | 4.8 | 6.1 | 6.2 | 6.1 | 6.5 | 9.9 | 12.2 | |
| Investment | ||||||||||
| −3.0 | −3.0 | −2.0 | −1.1 | −3.9 | −3.8 | −1.4 | −6.5 | −6.1 | −4.0 | |
| calc | 38.1 | 47.2 | 55.4 | 48.8 | 73.5 | 51.2 | 77.4 | 79.5 | 54.3 | 86.4 |
| Growth | +23.6% | +17.6% | −12.0% | +50.7% | −30.3% | +51.0% | +2.8% | −31.8% | +59.3% | |
| calc | n/a | n/a | n/a | n/a | 5.36 | 3.88 | 6.34 | 6.66 | 4.59 | 7.29 |
| n/a | −26.7 | −34.3 | −32.9 | −16.2 | −312.2 | −433.7 | −22.1 | −66.1 | −126.2 | |
| Financing | ||||||||||
| n/a | −24.4 | −22.8 | 36.0 | 468.9 | 287.6 | −110.6 | −209.8 | 22.5 | 72.6 | |
| −12.4 | −30.6 | −12.5 | −12.6 | −14.3 | −14.2 | −14.5 | −15.4 | −21.2 | −24.2 | |
| −19.4 | −0.5 | −0.4 | −0.3 | −9.2 | −42.5 | −27.7 | −11.5 | −0.4 | −0.8 | |
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.