Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,851 | 3,236 | 2,820 | 3,554 | 3,940 | 4,292 | 4,615 | 5,346 | 5,569 | 6,286 | 7,011 | 8,202 | 8,225 | 8,599 | 10,876 | 12,623 | 12,555 | 15,223 | 23,095 |
| Net income | 353 | 419 | 318 | 496 | — | — | — | 709 | 764 | 823 | 651 | 1,205 | 1,155 | 1,203 | 1,591 | 1,902 | 1,928 | 2,424 | 4,270 |
| Gross margin | 32.6% | 32.4% | 31.4% | 32.6% | 31.6% | 31.3% | 31.4% | 31.7% | 32.0% | 32.5% | 32.9% | 32.4% | 31.8% | 31.0% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% |
| Operating margin | 19.4% | 19.5% | 17.3% | 19.7% | 19.1% | 19.3% | 19.4% | 19.4% | 19.8% | 19.2% | 20.4% | 20.6% | 19.7% | 19.1% | 19.4% | 20.7% | 20.7% | 21.6% | 25.9% |
| Net margin | 12.4% | 13.0% | 11.3% | 14.0% | — | — | — | 13.3% | 13.7% | 13.1% | 9.3% | 14.7% | 14.0% | 14.0% | 14.6% | 15.1% | 15.4% | 15.9% | 18.5% |
| EPS | 0.12 | 0.15 | 0.11 | 0.18 | 0.19 | 0.21 | 0.25 | 0.28 | 0.3 | 0.33 | 0.26 | 0.48 | 0.47 | 0.49 | 0.64 | 0.77 | 0.78 | 0.96 | 1.67 |
| Free cash flow | 284 | 373 | 519 | 315 | — | — | — | — | 858 | 887 | 918 | 802 | 1,207 | 1,315 | 1,180 | 1,791 | 2,156 | 2,149 | 4,378 |
| Net debt | — | — | 331 | 176 | 728 | 764 | 941 | 1,327 | 1,053 | 1,838 | 1,789 | — | — | — | — | 3,144 | 2,677 | 3,551 | 4,068 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 36.2 | 40.5 |