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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating income | n/a | 36.35 | 56.30 | 125.18 | 205.62 | 548.12 | 1,953.66 | 4,406.43 | 2,717.78 |
| Net income | n/a | 9.13 | −1.50 | 42.57 | 76.90 | 138.74 | 276.45 | 1,267.46 | 325.50 |
| Growth | −116.4% | +80.6% | +80.4% | +99.3% | +358.5% | −74.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −26.08 | 159.43 | 28.48 | 351.90 | 271.77 | 3,510.89 | −185.60 | 2,002.14 |
| Capital expenditure | n/a | −4.53 | −5.27 | −8.51 | −10.81 | −41.81 | −164.97 | −124.28 | −124.52 |
| Free cash flow | n/a | −30.61 | 154.16 | 19.97 | 341.09 | 229.96 | 3,345.93 | −309.88 | 1,877.62 |
| Growth | −87.0% | +1,607.7% | −32.6% | +1,355.0% | −109.3% | ||||
| Buybacks | n/a | n/a | −10.43 | −0.61 | 0.00 | n/a | n/a | n/a | n/a |
| Dividends paid | n/a | −1.82 | −9.45 | −17.48 | −0.00 | −77.89 | −129.49 | −0.39 | −466.94 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 147.59 | 172.19 | 412.94 | 589.98 | 2,413.60 | 4,094.06 | 5,085.50 | 3,014.89 | 2,863.52 |
| Shareholders’ equity | 72.15 | 71.44 | 93.69 | 144.39 | 228.74 | 466.72 | 1,594.86 | 4,438.61 | 4,049.08 |
In billions 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 147.59 | 172.19 | 412.94 | 589.98 | 2,413.60 | 4,094.06 | 5,085.50 | 3,014.89 | 2,863.52 | |
| 13.95 | 15.21 | 23.91 | 35.05 | 51.88 | 102.99 | 317.21 | 776.95 | 788.29 | |
| 295.03 | 338.07 | 540.30 | 606.15 | 1,169.09 | 1,946.57 | 6,508.79 | 14,629.82 | 14,492.42 | |
| Growth | +14.6% | +59.8% | +12.2% | +92.9% | +66.5% | +234.4% | +124.8% | −0.9% | |
| Liabilities | |||||||||
| 247.74 | 266.32 | 446.61 | 461.76 | 940.34 | 1,479.77 | 4,913.67 | 10,190.20 | 10,441.71 | |
| Equity | |||||||||
| 26.50 | 37.63 | 64.61 | 116.67 | 228.99 | 360.47 | 1,264.34 | 2,654.95 | 3,316.60 | |
| 72.15 | 71.44 | 93.69 | 144.39 | 228.74 | 466.72 | 1,594.86 | 4,438.61 | 4,049.08 | |
| Growth | −1.0% | +31.1% | +54.1% | +58.4% | +104.0% | +241.7% | +178.3% | −8.8% | |
| Per share and net cash | |||||||||
| n/a | n/a | n/a | n/a | n/a | 639.4 | 639.4 | 639.4 | 639.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | 729.92 | 2,494.25 | 6,941.69 | 6,332.50 |
Lines marked calc are worked out here from filed figures; point at one for how.