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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 296.2 | 296.8 | 299.2 | 328.1 |
| Growth | +0.2% | +0.8% | +9.6% | |||||||
| Net income | 19.5 | 44.1 | 50.5 | 65.7 | 46.9 | 91.8 | 78.1 | 71.1 | 75.9 | 90.8 |
| Growth | +126.1% | +14.6% | +30.0% | −28.6% | +95.7% | −14.9% | −9.0% | +6.8% | +19.5% | |
| EPS, diluted | 0.84 | 1.64 | 1.72 | 2.24 | 1.60 | 3.11 | 2.64 | 2.41 | 2.58 | 3.13 |
| Growth | +95.2% | +4.9% | +30.2% | −28.6% | +94.4% | −15.1% | −8.7% | +7.1% | +21.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 26.4% | 24.0% | 25.4% | 27.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 35.2% | 28.0% | 24.1% | 29.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.3 | 68.7 | 86.0 | 73.1 | 51.2 | 102.3 | 109.5 | 89.7 | 75.1 | 101.5 |
| Capital expenditure | −12.6 | −4.0 | −4.3 | −3.9 | −3.8 | −5.9 | −5.2 | −6.7 | −3.1 | −4.6 |
| Free cash flow | 20.7 | 64.7 | 81.7 | 69.3 | 47.4 | 96.5 | 104.2 | 83.0 | 72.0 | 96.9 |
| Growth | +213.1% | +26.3% | −15.2% | −31.6% | +103.4% | +8.1% | −20.4% | −13.3% | +34.6% | |
| Buybacks | −8.4 | −3.5 | −6.0 | −2.0 | −4.4 | −0.3 | −11.4 | −0.5 | −18.9 | −34.6 |
| Dividends paid | −17.0 | −21.3 | −23.5 | −23.4 | −17.5 | −23.6 | −24.6 | −25.1 | −24.8 | −25.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.8 | 75.4 | 109.4 | 125.1 | 219.9 | 890.2 | 152.8 | 249.8 | 328.8 | 553.7 |
| Total debt | 127.5 | 155.8 | 145.3 | 150.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −69.7 | −80.4 | −35.9 | −25.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 505.2 | 603.4 | 624.1 | 675.1 | 692.5 | 773.8 | 776.5 | 839.2 | 887.3 | 943.3 |
| Debt to equity | 0.25 | 0.26 | 0.23 | 0.22 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 33.3 | 68.7 | 86.0 | 73.1 | 51.2 | 102.3 | 109.5 | 89.7 | 75.1 | 101.5 | |
| Growth | +106.1% | +25.3% | −15.0% | −30.0% | +100.0% | +7.0% | −18.0% | −16.3% | +35.2% | |
| Investment | ||||||||||
| −12.6 | −4.0 | −4.3 | −3.9 | −3.8 | −5.9 | −5.2 | −6.7 | −3.1 | −4.6 | |
| calc | 20.7 | 64.7 | 81.7 | 69.3 | 47.4 | 96.5 | 104.2 | 83.0 | 72.0 | 96.9 |
| Growth | +213.1% | +26.3% | −15.2% | −31.6% | +103.4% | +8.1% | −20.4% | −13.3% | +34.6% | |
| calc | 0.90 | 2.42 | 2.79 | 2.37 | 1.62 | 3.26 | 3.53 | 2.81 | 2.45 | 3.34 |
| −313.9 | −332.5 | −431.3 | −343.4 | −867.4 | −126.8 | −897.6 | −454.4 | −259.7 | −83.7 | |
| Financing | ||||||||||
| 277.7 | 281.4 | 379.3 | 285.9 | 910.9 | 694.7 | 50.8 | 461.7 | 263.7 | 207.0 | |
| −17.0 | −21.3 | −23.5 | −23.4 | −17.5 | −23.6 | −24.6 | −25.1 | −24.8 | −25.3 | |
| −8.4 | −3.5 | −6.0 | −2.0 | −4.4 | −0.3 | −11.4 | −0.5 | −18.9 | −34.6 | |
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.