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 | 63.1 | 66.0 | 67.6 | 65.7 | 72.6 | 74.0 | 75.0 | 79.3 | 75.7 |
| Growth | +4.5% | +2.4% | −2.7% | +10.4% | +1.9% | +1.4% | +5.7% | −4.5% | ||
| Net income | 59.3 | 52.5 | 82.3 | 81.7 | 77.6 | 89.3 | 85.0 | 9.5 | 70.9 | 161.1 |
| Growth | −11.5% | +56.8% | −0.7% | −5.1% | +15.0% | −4.7% | −88.8% | +645.4% | +127.3% | |
| EPS, diluted | 3.91 | 3.43 | 5.35 | 5.37 | 5.20 | 6.05 | 5.89 | 0.66 | 4.97 | 11.24 |
| Growth | −12.3% | +56.0% | +0.4% | −3.2% | +16.3% | −2.6% | −88.8% | +653.0% | +126.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 83.2% | 124.8% | 121.0% | 118.0% | 123.0% | 114.9% | 12.7% | 89.3% | 212.7% |
| Free cash flow margin | n/a | 80.5% | 135.2% | 141.5% | 147.3% | 160.4% | 128.7% | 109.6% | 111.9% | 42.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 90.9 | 86.1 | 107.3 | 101.6 | 101.4 | 121.2 | 103.3 | 89.0 | 95.0 | 38.9 |
| Capital expenditure | −16.3 | −35.3 | −18.1 | −6.0 | −4.6 | −4.7 | −8.2 | −6.8 | −6.2 | −6.9 |
| Free cash flow | 74.6 | 50.8 | 89.2 | 95.6 | 96.8 | 116.4 | 95.2 | 82.2 | 88.8 | 31.9 |
| Growth | −31.9% | +75.6% | +7.2% | +1.3% | +20.2% | −18.3% | −13.6% | +7.9% | −64.0% | |
| Buybacks | −1.2 | 0.0 | −2.4 | −29.9 | −9.4 | −23.8 | −15.4 | −8.7 | 0.0 | −1.7 |
| Dividends paid | −26.6 | −27.6 | −29.6 | −30.6 | −31.4 | −32.4 | −33.6 | −34.5 | −35.0 | −36.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 64.0 | 84.3 | 80.4 | 138.0 | 388.5 | 63.1 | 77.8 | 79.5 | 134.4 | 132.8 |
| Shareholders’ equity | 548.0 | 574.8 | 619.5 | 661.6 | 716.3 | 727.5 | 616.0 | 668.5 | 713.4 | 938.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 151.0% | 158.0% | 152.3% | 148.6% | 157.8% | 148.3% | 16.2% | 117.2% | 296.9% | |
| n/a | 83.2% | 124.8% | 121.0% | 118.0% | 123.0% | 114.9% | 12.7% | 89.3% | 212.7% | |
| n/a | 80.5% | 135.2% | 141.5% | 147.3% | 160.4% | 128.7% | 109.6% | 111.9% | 42.2% | |
| Spending | ||||||||||
| n/a | 55.9% | 27.4% | 8.9% | 6.9% | 6.5% | 11.0% | 9.0% | 7.8% | 9.1% | |
| 31.3% | 44.7% | 20.9% | 20.4% | 20.4% | 22.0% | 22.4% | 20.6% | 23.7% | 28.4% | |
| Returns | ||||||||||
| 10.8% | 9.1% | 13.3% | 12.4% | 10.8% | 12.3% | 13.8% | 1.4% | 9.9% | 17.2% | |
| 1.0% | 0.8% | 1.2% | 1.2% | 1.0% | 1.1% | 1.1% | 0.1% | 0.9% | 1.9% | |
| Balance and payout | ||||||||||
| 91.2% | 91.3% | 90.8% | 90.1% | 90.6% | 90.7% | 92.0% | 91.4% | 91.2% | 89.2% | |
| 44.8% | 52.6% | 36.0% | 37.5% | 40.4% | 36.3% | 39.5% | 363.1% | 49.5% | 22.4% | |
| 37.2% | 54.4% | 36.0% | 63.3% | 42.1% | 48.3% | 51.5% | 52.6% | 39.5% | 118.1% | |