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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 77.6 | 80.8 | 96.6 | 80.7 | 107.7 | 88.7 | 113.7 | 158.2 | 141.6 | 121.9 | |
| Growth | +4.0% | +19.7% | −16.5% | +33.5% | −17.6% | +28.1% | +39.1% | −10.5% | −13.9% | |
| 19.9 | 26.1 | 24.4 | 20.6 | 22.6 | 16.6 | 16.6 | 11.8 | 10.4 | 7.2 | |
| Investment | ||||||||||
| −1.8 | −2.7 | −3.1 | −4.0 | −2.2 | −1.3 | −0.8 | −1.2 | −1.7 | −2.2 | |
| calc | 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% | |
| calc | 2.95 | 2.95 | 3.49 | 2.84 | 3.91 | 3.25 | 4.20 | 5.88 | 5.24 | 4.66 |
| −197.3 | −73.3 | −253.6 | −22.3 | −748.9 | −306.1 | −631.3 | 547.3 | 715.7 | 149.6 | |
| Financing | ||||||||||
| 148.9 | 105.2 | 2.2 | −105.3 | 889.0 | 728.2 | −320.3 | −809.4 | −446.1 | −305.2 | |
| −39.9 | −41.3 | −42.6 | −43.9 | −44.3 | −44.3 | −45.2 | −46.0 | −47.0 | −46.9 | |
| −5.4 | −0.3 | −0.5 | −0.5 | −16.5 | −0.2 | −0.2 | −13.7 | −0.2 | −103.8 | |
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.