Closing prices at the end of each trading day, from 23 Sep 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4,017.0 | 2,385.0 | 2,828.0 | 3,628.0 | 3,721.0 | 3,773.0 | 3,351.0 |
| Growth | −40.6% | +18.6% | +28.3% | +2.6% | +1.4% | −11.2% | |
| Operating income | n/a | n/a | n/a | 553.0 | 441.0 | 453.0 | 251.0 |
| Net income | 377.0 | 170.0 | 331.0 | 118.0 | 253.0 | 302.0 | 132.0 |
| Growth | −54.9% | +94.7% | −64.4% | +114.4% | +19.4% | −56.3% | |
| EPS, diluted | 8.55 | 3.85 | 7.53 | 2.66 | 5.93 | 7.18 | 3.24 |
| Growth | −55.0% | +95.6% | −64.7% | +122.9% | +21.1% | −54.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | 15.2% | 11.9% | 12.0% | 7.5% |
| Net margin | 9.4% | 7.1% | 11.7% | 3.3% | 6.8% | 8.0% | 3.9% |
| Free cash flow margin | 10.1% | 12.3% | 17.0% | 8.0% | 7.9% | 6.6% | 1.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 524.0 | 359.0 | 549.0 | 438.0 | 504.0 | 469.0 | 268.0 |
| Capital expenditure | −118.0 | −66.0 | −69.0 | −149.0 | −210.0 | −221.0 | −224.0 |
| Free cash flow | 406.0 | 293.0 | 480.0 | 289.0 | 294.0 | 248.0 | 44.0 |
| Growth | −27.8% | +63.8% | −39.8% | +1.7% | −15.6% | −82.3% | |
| Buybacks | n/a | 0.0 | 0.0 | −80.0 | −70.0 | −69.0 | −82.0 |
| Dividends paid | n/a | 0.0 | 0.0 | −10.0 | −57.0 | −62.0 | −73.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 89.0 | 70.0 | 159.0 | 360.0 | 280.0 | 205.0 | 135.0 |
| Total debt | n/a | 0.0 | 1,519.0 | 29.0 | 28.0 | 22.0 | 23.0 |
| Net cash (debt) | n/a | 70.0 | −1,360.0 | 331.0 | 252.0 | 183.0 | 112.0 |
| Shareholders’ equity | 2,517.0 | 2,112.0 | 182.0 | 678.0 | 901.0 | 847.0 | 966.0 |
| Debt to equity | n/a | 0.00 | 8.35 | 0.04 | 0.03 | 0.03 | 0.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| n/a | n/a | n/a | 15.2% | 11.9% | 12.0% | 7.5% | |
| 12.5% | 4.0% | 11.6% | 12.9% | 9.9% | 10.7% | 5.9% | |
| 9.4% | 7.1% | 11.7% | 3.3% | 6.8% | 8.0% | 3.9% | |
| 10.1% | 12.3% | 17.0% | 8.0% | 7.9% | 6.6% | 1.3% | |
| Spending | |||||||
| 6.5% | 8.5% | 7.3% | 9.0% | 9.2% | 8.2% | 8.4% | |
| 2.9% | 2.8% | 2.4% | 4.1% | 5.6% | 5.9% | 6.7% | |
| 24.9% | 8.4% | 30.8% | 28.1% | 31.4% | 25.4% | 33.7% | |
| Returns | |||||||
| 15.0% | 8.0% | 181.9% | 17.4% | 28.1% | 35.7% | 13.7% | |
| n/a | 5.8% | 12.7% | 4.4% | 8.8% | 11.6% | 4.8% | |
| Balance and payout | |||||||
| n/a | 0.00 | 8.35 | 0.04 | 0.03 | 0.03 | 0.02 | |
| n/a | 0.0% | 0.0% | 8.5% | 22.5% | 20.5% | 55.3% | |
| n/a | 0.0% | 0.0% | 31.1% | 43.2% | 52.8% | 352.3% | |