Closing prices at the end of each trading day, from 18 Jul 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 5,129.7 | 5,409.5 | 5,966.1 | 6,324.3 |
| Growth | +5.5% | +10.3% | +6.0% | |
| Net income | 188.9 | 53.9 | 210.3 | 135.8 |
| Growth | −71.5% | +290.2% | −35.4% | |
| EPS, diluted | 1.50 | 0.43 | 1.58 | 0.96 |
| Growth | −71.3% | +267.4% | −39.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Net margin | 3.7% | 1.0% | 3.5% | 2.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −38.4 | 221.7 | 315.0 | 470.5 |
| Dividends paid | −174.8 | 0.0 | 0.0 | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 456.1 | 437.6 | 556.8 | 709.6 |
| Total debt | n/a | 1,186.9 | 1,095.1 | 1,099.2 |
| Net cash (debt) | n/a | −749.3 | −538.3 | −389.6 |
| Shareholders’ equity | 1,039.5 | 670.9 | 1,131.4 | 1,287.9 |
| Debt to equity | n/a | 1.77 | 0.97 | 0.85 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 456.1 | 437.6 | 556.8 | 709.6 | |
| n/a | 775.5 | 743.0 | 686.1 | |
| n/a | 105.5 | 115.1 | 118.6 | |
| n/a | 811.1 | 861.9 | n/a | |
| 844.7 | 844.7 | 852.1 | 879.5 | |
| n/a | 4,731.6 | 4,956.1 | 5,290.2 | |
| Growth | +4.7% | +6.7% | ||
| Liabilities | ||||
| n/a | 18.6 | 9.2 | 23.4 | |
| n/a | 1,168.3 | 1,085.8 | 1,075.8 | |
| calc | n/a | 1,186.9 | 1,095.1 | 1,099.2 |
| n/a | 3,649.2 | 3,433.7 | 3,605.2 | |
| Equity | ||||
| n/a | 155.5 | 365.8 | 501.6 | |
| 1,039.5 | 670.9 | 1,131.4 | 1,287.9 | |
| Growth | −35.5% | +68.6% | +13.8% | |
| Per share and net cash | ||||
| calc | n/a | −749.3 | −538.3 | −389.6 |
| n/a | 0.0 | 142.7 | 142.9 | |
| calc | n/a | n/a | 7.93 | 9.01 |
Lines marked calc are worked out here from filed figures; point at one for how.