Closing prices at the end of each trading day, from 13 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | −1,195.8 | −458.5 | −1,532.4 | −423.7 | −1,281.7 | −1,684.0 | 95.8 | −2,481.4 | −39.4 | 1,711.9 |
| Growth | −2,690.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,114.4 | 133.8 | 201.7 | −783.7 | −1,306.9 | −3,205.2 | 1,160.7 | −1,539.8 | 208.8 | −246.3 |
| Buybacks | −9,656.1 | −8,967.2 | −5,783.4 | −4,305.3 | −8,542.5 | −6,488.7 | −12,693.7 | −9,184.7 | −8,783.5 | −12,999.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 39.5 | 55.7 | 1,098.7 | 1,190.2 | 3,256.5 | 1,467.3 | 2,276.2 | 2,597.7 | 2,577.4 | 3,250.7 |
| Shareholders’ equity | 3,276.3 | 2,947.3 | 1,944.0 | 2,356.3 | 4,474.3 | 4,173.5 | 3,887.8 | 3,282.8 | 3,025.1 | 5,724.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019† 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 39.5 | 55.7 | 1,098.7 | 1,190.2 | 3,256.5 | 1,467.3 | 2,276.2 | 2,597.7 | 2,577.4 | 3,250.7 | |
| 3,393.6 | 3,065.8 | 2,071.0 | 2,418.7 | 4,529.8 | 4,258.1 | 3,946.9 | 3,370.2 | 3,151.9 | 6,062.9 | |
| Growth | −9.7% | −32.4% | +16.8% | +87.3% | −6.0% | −7.3% | −14.6% | −6.5% | +92.4% | |
| Liabilities | ||||||||||
| 117.2 | 118.5 | 127.0 | 62.4 | 55.5 | 84.6 | 59.1 | 87.4 | 126.8 | 338.9 | |
| Equity | ||||||||||
| 3,276.3 | 2,947.3 | 1,944.0 | 2,356.3 | 4,474.3 | 4,173.5 | 3,887.8 | 3,282.8 | 3,025.1 | 5,724.1 | |
| Growth | −10.0% | −34.0% | +21.2% | +89.9% | −6.7% | −6.8% | −15.6% | −7.8% | +89.2% | |
| Per share and net cash | ||||||||||
| 90.2 | 74.0 | 75.8 | 130.4 | 130.4 | 179.9 | 87.1 | 82.6 | 86.4 | 123.8 | |
| calc | 36.31 | 39.83 | 25.63 | 18.07 | 34.32 | 23.20 | 44.63 | 39.74 | 35.03 | 46.23 |
† The number of shares outstanding jumps at 2019 and 2022, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.