Closing prices at the end of each trading day, from 12 Apr 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 | 2,520.0 | 2,678.0 | 2,870.0 | 3,053.0 |
| Growth | +6.3% | +7.2% | +6.4% | |
| Operating income | 412.0 | 368.0 | 462.0 | 522.0 |
| Net income | 293.0 | 260.0 | 326.0 | 325.0 |
| Growth | −11.3% | +25.4% | −0.3% | |
| EPS, diluted | 1.47 | 1.30 | 1.62 | 1.60 |
| Growth | −11.6% | +24.6% | −1.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 16.3% | 13.7% | 16.1% | 17.1% |
| Net margin | 11.6% | 9.7% | 11.4% | 10.6% |
| Free cash flow margin | 8.3% | 9.4% | 10.0% | 13.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 372.0 | 467.0 | 524.0 | 600.0 |
| Capital expenditure | −164.0 | −215.0 | −237.0 | −197.0 |
| Free cash flow | 208.0 | 252.0 | 287.0 | 403.0 |
| Growth | +21.2% | +13.9% | +40.4% | |
| Dividends paid | −1,600.0 | −680.0 | −100.0 | −104.0 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 322.0 | 315.0 | 298.0 | 295.0 |
| Total debt | n/a | 904.0 | 742.0 | 491.0 |
| Net cash (debt) | n/a | −589.0 | −444.0 | −196.0 |
| Shareholders’ equity | 1,077.0 | 654.0 | 904.0 | 1,262.0 |
| Debt to equity | n/a | 1.38 | 0.82 | 0.39 |
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 | ||||
| 322.0 | 315.0 | 298.0 | 295.0 | |
| n/a | 362.0 | 380.0 | 422.0 | |
| n/a | 555.0 | 631.0 | 699.0 | |
| 647.0 | 623.0 | 633.0 | 656.0 | |
| n/a | 2,736.0 | 2,800.0 | 2,921.0 | |
| Growth | +2.3% | +4.3% | ||
| Liabilities | ||||
| n/a | 0.0 | 50.0 | 0.0 | |
| n/a | 904.0 | 692.0 | 491.0 | |
| calc | n/a | 904.0 | 742.0 | 491.0 |
| n/a | 2,058.0 | 1,869.0 | 1,627.0 | |
| Equity | ||||
| n/a | 24.0 | 250.0 | 470.0 | |
| 1,077.0 | 654.0 | 904.0 | 1,262.0 | |
| Growth | −39.3% | +38.2% | +39.6% | |
| Per share and net cash | ||||
| calc | n/a | −589.0 | −444.0 | −196.0 |
| 200.0 | 200.0 | 200.2 | 201.0 | |
| calc | 5.39 | 3.27 | 4.52 | 6.28 |
Lines marked calc are worked out here from filed figures; point at one for how.