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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 39.2% | 161.8% | 184.2% | 192.0% | 197.5% | 192.1% | 189.3% | 126.9% | −80.5% | 116.7% | |
| 26.5% | 95.7% | 145.4% | 150.5% | 154.7% | 150.4% | 148.9% | 108.3% | −58.2% | 90.5% | |
| 32.3% | 118.0% | 167.6% | 153.1% | 73.2% | 190.4% | 221.9% | 59.7% | 111.3% | 135.6% | |
| Spending | ||||||||||
| 1.8% | 5.8% | 8.4% | 6.8% | 7.5% | 6.8% | 12.7% | 11.3% | 8.3% | 3.5% | |
| 32.5% | 40.8% | 21.1% | 21.6% | 21.7% | 21.7% | 21.4% | 14.7% | n/a | 22.5% | |
| Returns | ||||||||||
| 11.9% | 11.1% | 15.3% | 13.7% | 13.1% | 13.6% | 15.8% | 10.2% | −5.6% | 9.6% | |
| 1.1% | 1.0% | 1.4% | 1.3% | 1.2% | 1.3% | 1.1% | 0.7% | −0.4% | 0.8% | |
| Balance and payout | ||||||||||
| 91.1% | 90.9% | 91.1% | 90.5% | 90.6% | 90.3% | 93.2% | 93.4% | 92.8% | 91.8% | |
| 53.0% | 57.3% | 42.8% | 49.5% | 50.8% | 47.3% | 52.5% | 80.2% | n/a | 82.9% | |
| 43.5% | 46.5% | 37.1% | 48.6% | 120.4% | 37.3% | 44.1% | 178.7% | 71.5% | 64.7% | |