Closing prices at the end of each trading day, from 29 Oct 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 | 3,649.0 | 3,770.0 | 3,886.0 |
| Growth | +3.3% | +3.1% | |
| Net income | 621.0 | 594.0 | 237.0 |
| Growth | −4.3% | −60.1% | |
| EPS, diluted | 3.91 | 3.74 | 1.49 |
| Growth | −4.3% | −60.2% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Net margin | 17.0% | 15.8% | 6.1% |
| Free cash flow margin | 12.6% | 14.5% | 3.1% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 760.0 | 842.0 | 455.0 |
| Capital expenditure | −299.0 | −296.0 | −336.0 |
| Free cash flow | 461.0 | 546.0 | 119.0 |
| Growth | +18.4% | −78.2% | |
| Dividends paid | 0.0 | 0.0 | −1,500.0 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 606.0 | 661.0 | 534.0 |
| Total debt | n/a | 0.0 | 1,972.0 |
| Net cash (debt) | n/a | 661.0 | −1,438.0 |
| Shareholders’ equity | 3,028.0 | 3,258.0 | 1,411.0 |
| Debt to equity | n/a | 0.00 | 1.40 |
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 | |||
| 606.0 | 661.0 | 534.0 | |
| n/a | 569.0 | 645.0 | |
| n/a | 558.0 | 715.0 | |
| n/a | 1,746.0 | 2,055.0 | |
| 814.0 | 806.0 | 820.0 | |
| n/a | 5,004.0 | 5,673.0 | |
| Growth | +13.4% | ||
| Liabilities | |||
| n/a | 0.0 | 4.0 | |
| n/a | 0.0 | 1,968.0 | |
| calc | n/a | 0.0 | 1,972.0 |
| n/a | 1,822.0 | 4,296.0 | |
| Equity | |||
| n/a | 0.0 | 41.0 | |
| 3,028.0 | 3,258.0 | 1,411.0 | |
| Growth | +7.6% | −56.7% | |
| Per share and net cash | |||
| calc | n/a | 661.0 | −1,438.0 |
| n/a | 0.0 | 158.7 | |
| calc | n/a | n/a | 8.89 |
Lines marked calc are worked out here from filed figures; point at one for how.