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 | 58.9 | 50.0 | 71.6 | 80.4 | 80.4 | 86.5 | 122.0 | 161.8 | 138.6 | 116.2 |
| Growth | −15.0% | +43.1% | +12.3% | +0.0% | +7.6% | +41.1% | +32.6% | −14.3% | −16.2% | |
| EPS, diluted | 2.29 | 1.89 | 2.67 | 2.98 | 2.98 | 3.22 | 4.54 | 6.06 | 5.20 | 4.52 |
| Growth | −17.5% | +41.3% | +11.6% | +0.0% | +8.1% | +41.0% | +33.5% | −14.2% | −13.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 77.6 | 80.8 | 96.6 | 80.7 | 107.7 | 88.7 | 113.7 | 158.2 | 141.6 | 121.9 |
| Capital expenditure | −1.8 | −2.7 | −3.1 | −4.0 | −2.2 | −1.3 | −0.8 | −1.2 | −1.7 | −2.2 |
| Free cash flow | 75.8 | 78.0 | 93.5 | 76.7 | 105.5 | 87.4 | 112.9 | 157.0 | 139.8 | 119.7 |
| Growth | +2.9% | +19.8% | −18.0% | +37.6% | −17.2% | +29.1% | +39.1% | −11.0% | −14.4% | |
| Buybacks | −5.4 | −0.3 | −0.5 | −0.5 | −16.5 | −0.2 | −0.2 | −13.7 | −0.2 | −103.8 |
| Dividends paid | −39.9 | −41.3 | −42.6 | −43.9 | −44.3 | −44.3 | −45.2 | −46.0 | −47.0 | −46.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders’ equity | 561.4 | 590.2 | 615.6 | 731.4 | 844.8 | 827.1 | 602.1 | 772.9 | 890.0 | 933.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 36.6 | 35.3 | 34.5 | 34.6 | 32.8 | 31.2 | 28.8 | 27.0 | 26.1 | 25.7 | |
| 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | 121.7 | |
| 5,366.1 | 5,513.0 | 5,568.5 | 5,619.6 | 6,747.9 | 7,461.0 | 6,950.3 | 6,364.6 | 6,076.3 | 5,960.2 | |
| Growth | +2.7% | +1.0% | +0.9% | +20.1% | +10.6% | −6.8% | −8.4% | −4.5% | −1.9% | |
| Liabilities | ||||||||||
| 4,804.7 | 4,922.8 | 4,952.9 | 4,888.1 | 5,903.1 | 6,633.9 | 6,348.2 | 5,591.7 | 5,186.3 | 5,026.7 | |
| Equity | ||||||||||
| 165.3 | 173.8 | 205.8 | 239.1 | 264.4 | 306.4 | 383.1 | 490.0 | 581.6 | 584.6 | |
| 561.4 | 590.2 | 615.6 | 731.4 | 844.8 | 827.1 | 602.1 | 772.9 | 890.0 | 933.5 | |
| Growth | +5.1% | +4.3% | +18.8% | +15.5% | −2.1% | −27.2% | +28.4% | +15.1% | +4.9% | |
| Per share and net cash | ||||||||||
| 25.9 | 26.4 | 26.7 | 27.1 | 26.8 | 26.9 | 26.9 | 26.7 | 26.7 | 24.6 | |
| calc | 21.67 | 22.34 | 23.03 | 27.03 | 31.51 | 30.79 | 22.37 | 28.98 | 33.32 | 37.91 |
Lines marked calc are worked out here from filed figures; point at one for how.