Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24,082 | 28,438 | 23,112 | 26,005 | 32,013 | 36,157 | 37,795 | 36,067 | 28,863 | 28,863 | 26,644 | 26,644 | 29,738 | 37,358 | 39,258 | 35,540 | 44,024 | 51,282 | 60,248 | 50,518 | 44,665 |
| Net income | — | 2,053 | 874 | 1,865 | 2,800 | 3,065 | 3,537 | 3,162 | 1,940 | 1,940 | 1,524 | 1,524 | 2,159 | 2,368 | 3,253 | 2,751 | 5,963 | 7,131 | 10,166 | 7,100 | 5,027 |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 30.7% | 37.0% | 38.6% | 36.5% |
| Operating margin | — | 12.0% | 7.0% | 13.1% | 14.3% | 14.1% | 15.7% | 14.5% | 10.9% | 10.9% | 9.8% | 9.7% | 12.0% | 12.0% | 11.2% | 12.1% | 18.2% | 17.6% | 24.2% | 22.6% | 18.8% |
| Net margin | — | 7.2% | 3.8% | 7.2% | 8.7% | 8.5% | 9.4% | 8.8% | 6.7% | 6.7% | 5.7% | 5.7% | 7.3% | 6.3% | 8.3% | 7.7% | 13.5% | 13.9% | 16.9% | 14.1% | 11.3% |
| EPS | 4 | 4.7 | 2.06 | 4.35 | 6.63 | 7.63 | 9.09 | 8.63 | 5.77 | 5.77 | 4.81 | 4.81 | 6.68 | 7.24 | 10.15 | 8.69 | 18.99 | 23.28 | 34.63 | 25.62 | 18.5 |
| Free cash flow | 1,737 | 837 | 1,078 | 1,521 | 1,270 | — | — | — | — | 3,065 | 3,125 | — | 1,601 | 926 | 2,292 | 6,663 | 6,878 | 911 | 4,121 | 4,429 | 3,231 |
| Net debt | — | 11,688 | 12,740 | 13,024 | 13,313 | 17,801 | 18,074 | 20,594 | 19,671 | — | 19,367 | — | 16,556 | 23,333 | 26,372 | 34,250 | 35,790 | 46,693 | 55,288 | 56,985 | 54,563 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.8 | 25 |