Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9,735 | 8,129 | 5,014 | 9,549 | 10,517 | 8,719 | 7,509 | 9,072 | 9,659 | 10,825 | 14,698 | 16,705 | 14,608 | 17,202 | 23,063 | 25,785 | 26,517 | 27,176 | 28,368 |
| Net income | 1,710 | 961 | -305 | 938 | 1,926 | 109 | 256 | 1,072 | 1,377 | 1,721 | 3,519 | 3,038 | 2,706 | 3,619 | 5,888 | 6,525 | 6,856 | 7,177 | 6,998 |
| Gross margin | 46.1% | 42.4% | 28.5% | 38.9% | 41.5% | 38.0% | 39.8% | 42.4% | 40.9% | 41.7% | 45.0% | 45.0% | 43.7% | 44.7% | 47.3% | 46.5% | 46.7% | 47.5% | 48.7% |
| Operating margin | 24.4% | 16.7% | -7.9% | 14.5% | 22.8% | 4.7% | 5.8% | 16.8% | 17.5% | 19.9% | 26.8% | 26.9% | 22.9% | 25.4% | 29.9% | 30.2% | 28.9% | 28.9% | 29.9% |
| Net margin | 17.6% | 11.8% | -6.1% | 9.8% | 18.3% | 1.3% | 3.4% | 11.8% | 14.3% | 15.9% | 23.9% | 18.2% | 18.5% | 21.0% | 25.5% | 25.3% | 25.9% | 26.4% | 24.7% |
| EPS | 1.2 | 0.7 | -0.23 | 0.7 | 1.45 | 0.09 | 0.21 | 0.87 | 1.12 | 1.54 | 3.25 | 2.96 | 2.86 | 3.92 | 6.4 | 7.44 | 8.11 | 8.61 | 8.66 |
| Free cash flow | — | — | — | — | 2,220 | 1,689 | 426 | 1,559 | 948 | 2,313 | 3,444 | 3,165 | 2,806 | 3,382 | 4,774 | 4,612 | 7,594 | 7,487 | 5,698 |
| Net debt | — | -1,208 | -1,374 | -1,653 | -4,013 | 554 | 235 | -1,055 | 945 | 119 | 294 | 1,869 | 2,784 | 97 | 457 | 3,248 | -870 | -2,865 | -1,523 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 21.1 | 26.9 |