Closing prices at the end of each trading day, from 30 Jun 2025. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 2,155.7 | 2,154.7 | 2,068.8 |
| Growth | −0.0% | −4.0% | |
| Operating income | 511.8 | 459.6 | −1,183.0 |
| Net income | 416.8 | 354.6 | −1,222.5 |
| Growth | −14.9% | −444.8% | |
| EPS, diluted | 3.70 | 3.15 | −10.84 |
| Growth | −14.9% | −444.1% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 51.9% | 51.6% | 50.3% |
| Operating margin | 23.7% | 21.3% | −57.2% |
| Net margin | 19.3% | 16.5% | −59.1% |
| Free cash flow margin | 20.1% | 19.5% | 17.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 461.8 | 454.5 | 397.6 |
| Capital expenditure | −29.2 | −34.3 | −39.2 |
| Free cash flow | 432.6 | 420.2 | 358.4 |
| Growth | −2.9% | −14.7% | |
| Dividends paid | 0.0 | 0.0 | −11.3 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 0.0 | 0.0 | 318.8 |
| Total debt | n/a | 0.0 | 1,148.8 |
| Net cash (debt) | n/a | 0.0 | −830.0 |
| Shareholders’ equity | 2,260.7 | 3,762.8 | 1,634.3 |
| Debt to equity | n/a | 0.00 | 0.70 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 0.0 | 0.0 | 318.8 | |
| n/a | 293.8 | 285.3 | |
| n/a | 282.9 | 301.6 | |
| n/a | 200.2 | 214.2 | |
| 1,856.5 | 2,940.0 | 1,672.4 | |
| n/a | 4,719.4 | 3,821.6 | |
| Growth | −19.0% | ||
| Liabilities | |||
| n/a | 0.0 | 530.4 | |
| n/a | 0.0 | 618.4 | |
| calc | n/a | 0.0 | 1,148.8 |
| n/a | 956.6 | 2,187.3 | |
| Equity | |||
| n/a | 0.0 | −1,345.3 | |
| 2,260.7 | 3,762.8 | 1,634.3 | |
| Growth | +66.4% | −56.6% | |
| Per share and net cash | |||
| calc | n/a | 0.0 | −830.0 |
| n/a | 0.0 | 112.9 | |
| calc | n/a | 37,628,000.00 | 14.48 |
Lines marked calc are worked out here from filed figures; point at one for how.