Market Closed -
Nyse
04:00:02 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
99.43
USD
|
+2.94%
|
|
+4.02%
|
+6.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,061
|
15,682
|
26,363
|
15,781
|
21,365
|
22,191
|
-
|
-
|
Enterprise Value (EV)
1 |
15,899
|
18,053
|
27,209
|
16,078
|
21,727
|
22,075
|
21,189
|
21,255
|
P/E ratio
|
-3,574
x
|
-9.05
x
|
-38.7
x
|
109
x
|
68.3
x
|
63.7
x
|
38.7
x
|
30.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.3
x
|
8.43
x
|
4.21
x
|
0.95
x
|
0.94
x
|
0.89
x
|
0.82
x
|
0.76
x
|
EV / Revenue
|
1.38
x
|
9.7
x
|
4.34
x
|
0.96
x
|
0.96
x
|
0.89
x
|
0.78
x
|
0.73
x
|
EV / EBITDA
|
16.9
x
|
-17.8
x
|
84
x
|
11.4
x
|
11.7
x
|
10.4
x
|
9.04
x
|
8.15
x
|
EV / FCF
|
31.8
x
|
-13.9
x
|
-239
x
|
16.6
x
|
18.7
x
|
19.6
x
|
15.3
x
|
13.7
x
|
FCF Yield
|
3.14%
|
-7.19%
|
-0.42%
|
6.01%
|
5.34%
|
5.1%
|
6.52%
|
7.31%
|
Price to Book
|
13.1
x
|
-33.1
x
|
-44.6
x
|
-42.7
x
|
-
|
25.9
x
|
12.1
x
|
7.99
x
|
Nbr of stocks (in thousands)
|
210,727
|
213,417
|
220,260
|
226,277
|
228,262
|
229,744
|
-
|
-
|
Reference price
2 |
71.47
|
73.48
|
119.7
|
69.74
|
93.60
|
96.59
|
96.59
|
96.59
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,548
|
1,861
|
6,268
|
16,681
|
22,749
|
24,827
|
27,076
|
29,076
|
EBITDA
1 |
942.5
|
-1,016
|
323.9
|
1,407
|
1,862
|
2,113
|
2,343
|
2,607
|
EBIT
1 |
324.8
|
-1,653
|
-417.9
|
732.1
|
1,066
|
1,068
|
1,434
|
1,693
|
Operating Margin
|
2.81%
|
-88.83%
|
-6.67%
|
4.39%
|
4.69%
|
4.3%
|
5.29%
|
5.82%
|
Earnings before Tax (EBT)
1 |
185.1
|
-1,857
|
-611.3
|
505.4
|
894.5
|
1,020
|
1,305
|
1,580
|
Net income
1 |
-4.882
|
-1,723
|
-650.9
|
296
|
563.3
|
673.3
|
858.8
|
909.5
|
Net margin
|
-0.04%
|
-92.59%
|
-10.38%
|
1.77%
|
2.48%
|
2.71%
|
3.17%
|
3.13%
|
EPS
2 |
-0.0200
|
-8.120
|
-3.090
|
0.6400
|
1.370
|
1.516
|
2.497
|
3.139
|
Free Cash Flow
1 |
499.3
|
-1,297
|
-113.9
|
966.6
|
1,159
|
1,126
|
1,382
|
1,554
|
FCF margin
|
4.32%
|
-69.69%
|
-1.82%
|
5.79%
|
5.1%
|
4.54%
|
5.11%
|
5.34%
|
FCF Conversion (EBITDA)
|
52.98%
|
-
|
-
|
68.69%
|
62.25%
|
53.28%
|
58.99%
|
59.6%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
326.57%
|
205.81%
|
167.22%
|
160.97%
|
170.84%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,703
|
1,803
|
4,434
|
6,154
|
4,291
|
3,127
|
5,631
|
8,152
|
5,839
|
3,800
|
6,172
|
8,784
|
6,199
|
4,231
|
6,717
|
EBITDA
1 |
160.2
|
209
|
479.6
|
620.7
|
97.8
|
319.7
|
589.7
|
836.1
|
116.9
|
367.4
|
669.8
|
943.9
|
138.4
|
343.9
|
757.9
|
EBIT
1 |
-124.5
|
27.06
|
318.7
|
506.2
|
-119.9
|
142.8
|
386.4
|
618.5
|
-81.5
|
-36.51
|
455.3
|
719.4
|
-87.22
|
193.4
|
575.6
|
Operating Margin
|
-4.61%
|
1.5%
|
7.19%
|
8.23%
|
-2.79%
|
4.57%
|
6.86%
|
7.59%
|
-1.4%
|
-0.96%
|
7.38%
|
8.19%
|
-1.41%
|
4.57%
|
8.57%
|
Earnings before Tax (EBT)
1 |
-180
|
-37.26
|
260.4
|
439.3
|
-157
|
68.03
|
373
|
596.6
|
-143
|
3.197
|
425.2
|
687.2
|
-150.9
|
144.6
|
521.5
|
Net income
1 |
-194.9
|
-50.18
|
155.2
|
331.5
|
-140.6
|
-3.169
|
293.7
|
483.5
|
-210.7
|
-46.73
|
328.5
|
553.1
|
-198.4
|
-
|
-
|
Net margin
|
-7.21%
|
-2.78%
|
3.5%
|
5.39%
|
-3.28%
|
-0.1%
|
5.22%
|
5.93%
|
-3.61%
|
-1.23%
|
5.32%
|
6.3%
|
-3.2%
|
-
|
-
|
EPS
2 |
-0.9600
|
-0.3900
|
0.6600
|
1.390
|
-1.020
|
-0.2500
|
1.020
|
1.780
|
-1.024
|
-0.5300
|
1.097
|
1.967
|
-1.165
|
0.1446
|
1.259
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
7/27/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
839
|
2,371
|
846
|
297
|
362
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
116
|
1,002
|
936
|
Leverage (Debt/EBITDA)
|
0.8899
x
|
-2.334
x
|
2.612
x
|
0.2111
x
|
0.1941
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
499
|
-1,297
|
-114
|
967
|
1,159
|
1,126
|
1,382
|
1,554
|
ROE (net income / shareholders' equity)
|
-0.44%
|
-511%
|
-242%
|
-
|
-
|
128%
|
65%
|
43.2%
|
ROA (Net income/ Total Assets)
|
-0.05%
|
-16%
|
-5.21%
|
1.92%
|
3.17%
|
2.28%
|
3.34%
|
4.34%
|
Assets
1 |
9,745
|
10,782
|
12,496
|
15,431
|
17,767
|
29,556
|
25,695
|
20,980
|
Book Value Per Share
2 |
5.450
|
-2.220
|
-2.680
|
-1.640
|
-
|
3.740
|
8.010
|
12.10
|
Cash Flow per Share
2 |
3.610
|
-5.480
|
0.0300
|
5.160
|
6.630
|
7.040
|
8.050
|
9.160
|
Capex
1 |
324
|
214
|
153
|
347
|
439
|
610
|
628
|
667
|
Capex / Sales
|
2.8%
|
11.48%
|
2.44%
|
2.08%
|
1.93%
|
2.46%
|
2.32%
|
2.29%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
96.59
USD Average target price
118.7
USD Spread / Average Target +22.89% Consensus |