Closing prices at the end of each trading day, from 13 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 | 175.6 | 48.0 | 47.1 | 45.9 | 45.2 | 51.1 | 48.2 | 44.5 | 48.2 | 57.7 |
| Growth | −72.7% | −1.9% | −2.4% | −1.7% | +13.2% | −5.8% | −7.6% | +8.4% | +19.7% | |
| Net income | 46.5 | 45.9 | 68.4 | 69.1 | 69.8 | 76.9 | 71.7 | 48.2 | −28.1 | 52.2 |
| Growth | −1.2% | +49.0% | +1.0% | +1.0% | +10.1% | −6.8% | −32.8% | −158.2% | ||
| EPS, diluted | 2.70 | 2.64 | 3.93 | 3.96 | 4.00 | 4.39 | 4.11 | 2.82 | −1.63 | 2.71 |
| Growth | −2.2% | +48.9% | +0.8% | +1.0% | +9.7% | −6.4% | −31.4% | −157.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 26.5% | 95.7% | 145.4% | 150.5% | 154.7% | 150.4% | 148.9% | 108.3% | −58.2% | 90.5% |
| Free cash flow margin | 32.3% | 118.0% | 167.6% | 153.1% | 73.2% | 190.4% | 221.9% | 59.7% | 111.3% | 135.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.7 | 59.4 | 82.9 | 73.4 | 36.5 | 100.8 | 113.0 | 31.6 | 57.7 | 80.3 |
| Capital expenditure | −3.1 | −2.8 | −4.0 | −3.1 | −3.4 | −3.5 | −6.1 | −5.0 | −4.0 | −2.0 |
| Free cash flow | 56.6 | 56.6 | 78.9 | 70.3 | 33.1 | 97.3 | 106.9 | 26.6 | 53.7 | 78.3 |
| Growth | −0.1% | +39.4% | −10.9% | −53.0% | +194.3% | +9.8% | −75.2% | +102.1% | +45.9% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −4.3 | 0.0 | −9.5 | −8.8 | 0.0 | −7.4 |
| Dividends paid | −24.6 | −26.3 | −29.3 | −34.2 | −35.5 | −36.3 | −37.6 | −38.6 | −38.4 | −43.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 107.8 | 82.9 | 93.5 | 138.5 | 202.3 | 178.5 | 118.4 | 90.2 | 113.9 | 103.7 |
| Shareholders’ equity | 390.8 | 413.3 | 448.2 | 503.5 | 534.2 | 564.8 | 453.7 | 472.7 | 499.7 | 543.6 |
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 | ||||||||||
| 107.8 | 82.9 | 93.5 | 138.5 | 202.3 | 178.5 | 118.4 | 90.2 | 113.9 | 103.7 | |
| 29.0 | 28.3 | 29.0 | 28.7 | 28.9 | 28.9 | 31.6 | 32.3 | 26.9 | 25.4 | |
| 64.1 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | |
| 4,381.1 | 4,529.9 | 5,010.8 | 5,292.7 | 5,713.2 | 5,851.1 | 6,660.1 | 7,202.8 | 6,930.6 | 6,621.7 | |
| Growth | +3.4% | +10.6% | +5.6% | +7.9% | +2.4% | +13.8% | +8.2% | −3.8% | −4.5% | |
| Liabilities | ||||||||||
| 3,990.3 | 4,116.6 | 4,562.6 | 4,789.2 | 5,179.0 | 5,286.3 | 6,206.4 | 6,730.2 | 6,430.9 | 6,078.1 | |
| Equity | ||||||||||
| 294.4 | 317.8 | 355.5 | 390.4 | 418.2 | 458.3 | 492.0 | 501.9 | 434.0 | 442.7 | |
| 390.8 | 413.3 | 448.2 | 503.5 | 534.2 | 564.8 | 453.7 | 472.7 | 499.7 | 543.6 | |
| Growth | +5.8% | +8.4% | +12.3% | +6.1% | +5.7% | −19.7% | +4.2% | +5.7% | +8.8% | |
| Per share and net cash | ||||||||||
| 17.2 | 17.2 | 17.3 | 17.4 | 17.3 | 17.3 | 17.2 | 17.0 | 19.3 | 19.0 | |
| calc | 22.76 | 23.99 | 25.90 | 29.00 | 30.94 | 32.59 | 26.40 | 27.75 | 25.93 | 28.56 |
Lines marked calc are worked out here from filed figures; point at one for how.