0JSY.L0JSY.LLSE

Revenue (LTM)

$14.0B

+7.2% YoY

Net Income (LTM)

$877M

+17.5% YoY

Free Cash Flow

$1.2B

Revenue CAGR (5Y)

-0.0%

Marginsdeclining

FCF$1.2B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	13,136	11,864↓9.7%	12,162↑2.5%	13,009↑7.0%	13,952↑7.2%
Gross Profit	4,992	3,709↓25.7%	3,365↓9.3%	3,624↑7.7%	3,733↑3.0%
Operating Income	3,049	1,437↓52.9%	726↓49.5%	1,087↑49.8%	1,516↑39.5%
Net Income	2,377	1,279↓46.2%	418↓67.3%	746↑78.5%	877↑17.5%
EBITDA	3,676	1,954↓46.8%	1,349↓31.0%	1,811↑34.2%	2,013↑11.1%
EPS Diluted	24.38	13.96↓42.7%	4.77↓65.8%	8.84↑85.3%	10.46↑18.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	1,473	321↓78.2%	537↑67.4%	1,519↑182.9%	532↓65.0%
Total Current Assets	5,331	4,625↓13.2%	3,765↓18.6%	4,807↑27.6%	4,021↓16.4%
Total Assets	20,385	20,155↓1.1%	16,725↓17.0%	18,379↑9.9%	18,393↑0.1%
Total Current Liabilities	2,783	3,079↑10.6%	3,225↑4.8%	3,330↑3.3%	2,824↓15.2%
Total Liabilities	10,091	10,040↓0.5%	8,835↓12.0%	10,313↑16.7%	9,756↓5.4%
Total Equity	10,273	10,097↓1.7%	7,875↓22.0%	8,052↑2.3%	8,620↑7.0%
Total Debt	6,343	6,246↓1.5%	5,954↓4.7%	7,273↑22.1%	7,204↓0.9%
Net Debt	4,870	5,926↑21.7%	5,417↓8.6%	5,754↑6.2%	6,672↑15.9%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	3,110	1,956↓37.1%	1,328↓32.1%	1,586↑19.4%	1,641↑3.4%
Capital Expenditure	-460	-482↓4.7%	-454↑5.9%	-490↓8.0%	-435↑11.3%
Free Cash Flow	2,649	1,474↓44.4%	874↓40.7%	1,096↑25.4%	1,206↑10.0%
Stock-Based Comp	133	117↓12.1%	129↑10.2%	117↓9.3%	126↑7.8%
Net Change in Cash	152	-1,043↓786.4%	107↑110.2%	982↑819.4%	-986↓200.5%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance