Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14,771 | 15,003 | 14,642 | 15,053 | 15,582 | 17,265 | 18,676 | 20,063 | 21,662 | 22,991 | 22,849 | 23,747 | 23,362 | 25,424 | 25,979 | 26,323 | 28,190 | 33,424 | 36,751 |
| Net income | 3,078 | 4,052 | 4,605 | 4,627 | 3,683 | 4,345 | 5,081 | 5,158 | 6,939 | 7,722 | 1,979 | 8,394 | 7,842 | 7,264 | 5,893 | 6,552 | 6,717 | 4,090 | 7,711 |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 75.7% | 70.0% | 61.5% | 67.2% |
| Operating margin | 26.9% | 34.8% | 37.6% | 36.8% | 27.7% | 32.3% | 31.4% | 30.9% | 39.1% | 42.6% | 43.6% | 43.2% | 41.4% | 35.9% | 29.4% | 36.3% | 28.0% | 21.7% | 24.7% |
| Net margin | 20.8% | 27.0% | 31.5% | 30.7% | 23.6% | 25.2% | 27.2% | 25.7% | 32.0% | 33.6% | 8.7% | 35.3% | 33.6% | 28.6% | 22.7% | 24.9% | 23.8% | 12.2% | 21.0% |
| EPS | 2.74 | 3.77 | 4.51 | 4.79 | 4.04 | 5.52 | 6.64 | 6.7 | 9.06 | 10.24 | 2.69 | 12.62 | 12.88 | 12.31 | 10.28 | 12.11 | 12.49 | 7.56 | 14.23 |
| Free cash flow | 4,134 | 5,316 | 5,806 | 5,207 | 4,552 | 5,193 | 5,598 | 8,234 | 9,137 | 9,616 | 10,513 | 10,558 | 8,532 | 9,889 | 8,381 | 8,785 | 7,359 | 10,394 | 8,100 |
| Net debt | — | — | 7,717 | 7,587 | 14,482 | 23,272 | 28,323 | 26,984 | 27,285 | 31,355 | 31,542 | 26,984 | 23,866 | 26,720 | 25,320 | 29,640 | 53,669 | 48,126 | 45,475 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 34.5 | 23 |