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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
Net income
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
178.1
211.8
108.1
222.0
186.6
170.5
Growth
+18.9%
−49.0%
+105.5%
−16.0%
−8.6%
EPS, diluted
2.65
2.79
1.38
2.61
2.03
1.81
Growth
+5.3%
−50.5%
+89.1%
−22.2%
−10.8%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
145.1
2.5
−224.5
−236.8
−45.5
401.6
Buybacks
−2.9
n/a
−6.2
n/a
n/a
n/a
Dividends paid
−130.4
−221.9
−144.7
−156.4
−168.7
−170.3
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash
n/a
16.0
25.6
25.2
27.3
19.7
Total debt
n/a
1,186.0
1,441.8
1,780.3
1,901.1
1,743.2
Net cash (debt)
n/a
−1,170.0
−1,416.1
−1,755.1
−1,873.8
−1,723.6
Shareholders’ equity
1,161.3
1,275.8
1,341.6
1,496.4
1,607.5
1,607.7
Debt to equity
n/a
0.93
1.07
1.19
1.18
1.08
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
Financial statements FY2025 · 10-K
Income statement
In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY202031 Dec 2020
FY202131 Dec 2021
FY202231 Dec 2022
FY202331 Dec 2023
FY202431 Dec 2024
FY202531 Dec 2025
Pre-tax incomeUSD millions
152.8
142.7
168.9
198.8
224.0
Revenue and profit
152.8
142.7
168.9
198.8
224.0
n/a
5.8
0.4
2.6
2.4
3.9
n/a
178.1
211.8
108.1
222.0
186.6
170.5
Growth
+18.9%
−49.0%
+105.5%
−16.0%
−8.6%
Per share
2.65
2.93
1.38
2.61
2.03
1.81
2.65
2.79
1.38
2.61
2.03
1.81
Growth
+5.3%
−50.5%
+89.1%
−22.2%
−10.8%
67.2
72.2
78.2
85.1
92.0
94.1
67.2
77.7
78.2
85.1
92.0
94.1
Growth
+15.6%
+0.6%
+8.9%
+8.1%
+2.2%
Five years in brief
Worked out from the figures above, not from a press release
The diluted share count rose 40.0% in five years, which is dilution.