Closing prices at the end of each trading day, from 12 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | 3.45 | 5.13 | 36.92 | 52.44 | 85.13 | 379.10 | 679.79 | 441.03 |
| Net income | 2.86 | −3.29 | 32.93 | 29.60 | 56.75 | 393.05 | 342.44 | 364.82 |
| Growth | −214.9% | −10.1% | +91.7% | +592.6% | −12.9% | +6.5% | ||
| EPS, diluted | 5.14 | −5.09 | 53.76 | 48.23 | 93.05 | 651.23 | 557.49 | 588.22 |
| Growth | −199.1% | −10.3% | +92.9% | +599.9% | −14.4% | +5.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −45.37 | 102.84 | 79.12 | −29.81 | 680.17 | 766.43 | 1,309.25 | 2,589.35 |
| Dividends paid | −2.24 | −2.74 | −7.61 | −18.84 | −4.62 | −17.48 | −0.61 | −90.61 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 118.23 | 313.29 | 625.49 | 1,392.10 | 2,883.32 | 2,008.59 | 2,488.33 | 2,823.41 |
| Shareholders’ equity | 49.06 | 70.01 | 112.67 | 169.63 | 311.27 | 1,108.60 | 3,041.73 | 2,573.76 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 118.23 | 313.29 | 625.49 | 1,392.10 | 2,883.32 | 2,008.59 | 2,488.33 | 2,823.41 | |
| 17.58 | 26.06 | 35.49 | 50.97 | 99.19 | 299.27 | 649.41 | 646.55 | |
| 318.78 | 556.17 | 618.31 | 1,046.06 | 2,008.28 | 6,078.46 | 13,305.54 | 14,719.89 | |
| Growth | +74.5% | +11.2% | +69.2% | +92.0% | +202.7% | +118.9% | +10.6% | |
| Liabilities | ||||||||
| 269.27 | 486.11 | 503.49 | 873.17 | 1,690.74 | 4,953.03 | 10,224.68 | 12,104.07 | |
| Equity | ||||||||
| 0.76 | −10.28 | −26.12 | −87.98 | −66.53 | −143.26 | −369.31 | −367.21 | |
| 49.06 | 70.01 | 112.67 | 169.63 | 311.27 | 1,108.60 | 3,041.73 | 2,573.76 | |
| Growth | +42.7% | +60.9% | +50.6% | +83.5% | +256.2% | +174.4% | −15.4% | |
| Per share and net cash | ||||||||
| n/a | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | 612.7 | |
| calc | n/a | 114.28 | 183.89 | 276.85 | 508.01 | 1,809.34 | 4,964.39 | 4,200.62 |
Lines marked calc are worked out here from filed figures; point at one for how.