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 | 23.0 | 23.1 | 28.5 | 28.7 | 32.7 | 49.6 | 46.4 | 24.1 | 24.1 | 32.6 |
| Growth | +0.2% | +23.6% | +0.6% | +14.0% | +51.6% | −6.5% | −48.0% | −0.4% | +35.4% | |
| EPS, diluted | 1.42 | 1.41 | 1.74 | 1.74 | 1.98 | 2.95 | 2.76 | 1.44 | 1.42 | 1.92 |
| Growth | −0.7% | +23.4% | +0.0% | +13.8% | +49.0% | −6.4% | −47.8% | −1.4% | +35.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 30.3 | 29.4 | 34.7 | 37.0 | 42.3 | 57.9 | 59.4 | 25.2 | 39.8 | 46.5 |
| Capital expenditure | −12.8 | −1.1 | −0.2 | −1.0 | −2.3 | −8.7 | −21.3 | −36.4 | −26.1 | −3.3 |
| Free cash flow | 17.5 | 28.3 | 34.5 | 35.9 | 40.0 | 49.1 | 38.1 | −11.1 | 13.7 | 43.2 |
| Growth | +61.8% | +22.0% | +4.0% | +11.3% | +22.9% | −22.4% | −129.2% | +215.6% | ||
| Dividends paid | −10.8 | −11.5 | −12.7 | −13.6 | −13.8 | −15.5 | −16.6 | −16.7 | −16.8 | −16.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 53.3 | 396.4 | 192.8 | 26.5 | 65.4 | 243.5 | 471.1 |
| Total debt | 5.1 | 22.9 | 27.0 | 22.9 | 21.6 | 51.5 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 30.4 | 374.9 | 141.3 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 165.4 | 178.1 | 191.0 | 211.8 | 223.7 | 260.3 | 211.1 | 225.0 | 227.9 | 266.0 |
| Debt to equity | 0.03 | 0.13 | 0.14 | 0.11 | 0.10 | 0.20 | 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 | ||||||||||
| 30.3 | 29.4 | 34.7 | 37.0 | 42.3 | 57.9 | 59.4 | 25.2 | 39.8 | 46.5 | |
| Growth | −3.1% | +18.3% | +6.4% | +14.4% | +36.9% | +2.7% | −57.5% | +57.7% | +16.8% | |
| Investment | ||||||||||
| −12.8 | −1.1 | −0.2 | −1.0 | −2.3 | −8.7 | −21.3 | −36.4 | −26.1 | −3.3 | |
| calc | 17.5 | 28.3 | 34.5 | 35.9 | 40.0 | 49.1 | 38.1 | −11.1 | 13.7 | 43.2 |
| Growth | +61.8% | +22.0% | +4.0% | +11.3% | +22.9% | −22.4% | −129.2% | +215.6% | ||
| calc | 1.08 | 1.73 | 2.11 | 2.18 | 2.42 | 2.93 | 2.27 | −0.66 | 0.81 | 2.54 |
| n/a | −294.0 | −188.7 | −155.5 | −367.2 | −537.2 | −357.8 | −168.7 | −27.3 | 93.3 | |
| Financing | ||||||||||
| n/a | 235.7 | 153.5 | 124.3 | 668.0 | 275.7 | 132.1 | 182.3 | 165.7 | 87.8 | |
| −10.8 | −11.5 | −12.7 | −13.6 | −13.8 | −15.5 | −16.6 | −16.7 | −16.8 | −16.9 | |
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.