Loading the section
Company reports as filed with the U.S. Securities and Exchange Commission.
| Metric | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Revenue | 8.52bn | 8.00bn | 7.58bn | 7.01bn | 5.22bn |
| Selling, general and administrative | 546m | 489m | 464m | 400m | 318m |
| Operating expenses | 4.44bn | 5.74bn | 4.31bn | 8.00bn | 4.08bn |
| Interest expense | 1.98bn | 1.99bn | 1.81bn | 1.59bn | 1.23bn |
| Pre-tax income | 4.09bn | 2.26bn | 3.27bn | −1.00bn | 1.15bn |
| Income tax | 555m | 324m | 291m | −164m | 163m |
| Net income | 3.75bn | 2.10bn | 3.14bn | −726m | 1.00bn |
| Earnings per share | 21.78 | 11.06 | 13.99 | −3.02 | 6.83 |
| Earnings per share, diluted | 21.30 | 10.79 | 13.78 | −3.02 | 6.71 |
| Weighted average shares | 172m | 190m | 224m | 240m | 146m |
| Weighted average shares, diluted | 176m | 194m | 228m | 240m | 149m |
| Metric | Aug 18, 2026 | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | 1.38bn | 1.21bn | 1.83bn | 1.76bn | 1.91bn | 1.50bn |
| Receivables | — | 48m | 68m | 74m |
| Metric | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Operating cash flow | 5.39bn | 5.44bn | 5.26bn | 5.17bn | 3.69bn |
| Depreciation and amortisation | 2.65bn | 2.58bn | 2.48bn | 2.39bn | 1.74bn |
| Share-based compensation | 166m |
Amounts in USD unless stated otherwise. Sources: Nasdaq Trader, Yahoo Finance, U.S. Securities and Exchange Commission (EDGAR)
| 132m |
| — |
| — |
| Property, plant and equipment | — | 57.80bn | 58.58bn | 57.09bn | — | — | — |
| Total assets | — | 71.67bn | 71.44bn | 71.27bn | 69.73bn | — | — |
| Long-term debt | — | 43.57bn | 45.29bn | 46.48bn | 46.53bn | — | — |
| Total liabilities | — | 53.35bn | 54.26bn | 54.69bn | 53.53bn | — | — |
| Equity | — | 18.32bn | 17.18bn | 16.59bn | 16.20bn | 16.65bn | 8.93bn |
| Shares outstanding | — | 167m | 187m | 202m | 246m | 245m | — |
| Shares issued | — | 179m | 205m | 216m | 250m | 250m | — |
| Treasury shares | — | 12m | 18m | 13m | 4m | 5m | — |
| 111m |
| 97m |
| 103m |
| 96m |
| Investing cash flow | −1.66bn | −3.72bn | −3.18bn | −2.16bn | −23.46bn |
| Dividends paid | 192m | 140m | 0 | 0 | — |
| Financing cash flow | −3.65bn | −2.13bn | −2.01bn | −3.16bn | 20.18bn |