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 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating income | 1,574.21 | 2,156.74 | 2,759.30 | 2,799.98 | 2,080.39 | 3,659.75 | 4,430.52 | 3,499.03 | 4,255.19 |
| Net income | 1,261.27 | 1,512.15 | 2,033.18 | 1,872.21 | 1,307.27 | 2,542.84 | 3,186.77 | 2,506.30 | 3,086.00 |
| Growth | +19.9% | +34.5% | −7.9% | −30.2% | +94.5% | +25.3% | −21.4% | +23.1% | |
| EPS, diluted | 1,567.00 | 1,999.00 | 2,796.00 | 2,727.00 | 1,742.00 | 3,419.00 | 4,251.00 | 3,230.00 | 3,950.00 |
| Growth | +27.6% | +39.9% | −2.5% | −36.1% | +96.3% | +24.3% | −24.0% | +22.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4,905.29 | −1,979.01 | 9,160.07 | 1,870.35 | −248.38 | 3,799.74 | 18,624.12 | 1,621.94 | −6,129.30 |
| Capital expenditure | −131.01 | −162.25 | −118.67 | −429.55 | −149.34 | −119.26 | −172.88 | −164.70 | −221.86 |
| Free cash flow | 4,774.28 | −2,141.25 | 9,041.41 | 1,440.80 | −397.72 | 3,680.49 | 18,451.24 | 1,457.25 | −6,351.16 |
| Growth | −144.8% | −84.1% | −127.6% | +401.3% | −92.1% | −535.8% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | −158.17 | −136.70 |
| Dividends paid | 169.60 | −336.64 | −437.63 | −505.59 | −260.02 | −546.04 | −713.50 | −481.21 | −490.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 7,591.32 | 6,908.29 | 6,747.89 | 17,753.71 | 17,343.24 | 20,613.07 | 34,219.15 | 30,556.62 | 27,281.12 |
| Shareholders’ equity | 20,386.16 | 20,365.89 | 21,739.93 | 21,510.37 | 23,053.61 | 25,796.93 | 28,761.90 | 31,666.88 | 34,096.84 |
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 | |||||||||
| 7,591.32 | 6,908.29 | 6,747.89 | 17,753.71 | 17,343.24 | 20,613.07 | 34,219.15 | 30,556.62 | 27,281.12 | |
| 2,458.03 | 2,477.55 | 2,450.49 | 3,364.72 | 3,287.20 | 3,174.72 | 3,142.93 | 3,176.76 | 3,370.59 | |
| n/a | n/a | 153.60 | 350.68 | 334.29 | 345.45 | 397.53 | 445.09 | 482.71 | |
| 310,682.73 | 316,295.46 | 340,447.18 | 361,980.72 | 399,081.02 | 447,183.87 | 480,474.40 | 498,004.94 | 525,753.32 | |
| Growth | +1.8% | +7.6% | +6.3% | +10.2% | +12.1% | +7.4% | +3.6% | +5.6% | |
| Liabilities | |||||||||
| 290,136.77 | 295,730.56 | 318,494.14 | 336,488.39 | 372,355.17 | 418,378.77 | 448,847.05 | 464,607.45 | 489,858.05 | |
| Equity | |||||||||
| 14,611.57 | 15,620.01 | 17,124.66 | 18,524.52 | 19,268.27 | 21,347.47 | 23,750.15 | 24,986.47 | 26,950.51 | |
| 20,386.16 | 20,365.89 | 21,739.93 | 21,510.37 | 23,053.61 | 25,796.93 | 28,761.90 | 31,666.88 | 34,096.84 | |
| Growth | −0.1% | +6.7% | −1.1% | +7.2% | +11.9% | +11.5% | +10.1% | +7.7% | |
| Per share and net cash | |||||||||
| n/a | 676.0 | 680.2 | 722.3 | 722.3 | 728.1 | 728.1 | 751.9 | 742.5 | |
| calc | n/a | 30,127.06 | 31,962.76 | 29,781.71 | 31,918.37 | 35,432.51 | 39,504.94 | 42,116.07 | 45,919.34 |
Lines marked calc are worked out here from filed figures; point at one for how.