Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41,862 | 41,372 | 43,867 | 45,671 | 46,499 | 47,182 | 45,358 | 39,946 | 40,536 | 47,290 | 49,960 | 53,762 | 59,812 | 65,398 | 67,044 | 65,984 | 67,571 | 71,043 | 75,048 |
| Net income | 3,033 | 3,217 | 2,973 | 2,878 | 2,655 | 2,745 | 2,981 | 3,614 | 3,605 | 5,173 | 1,963 | 5,046 | 6,230 | 6,833 | 6,315 | 5,732 | 6,920 | 5,336 | 5,017 |
| Gross margin | 10.1% | 11.1% | 9.5% | 8.4% | 8.1% | 8.9% | 9.2% | 11.7% | 11.1% | 11.4% | 12.8% | 13.5% | 14.0% | 13.2% | 13.5% | 12.6% | 12.5% | 9.8% | 10.2% |
| Operating margin | 10.8% | 12.2% | 10.0% | 9.0% | 8.6% | 9.4% | 9.9% | 12.5% | 11.6% | 12.5% | 13.5% | 13.6% | 14.3% | 13.2% | 13.6% | 12.7% | 12.6% | 9.9% | 10.3% |
| Net margin | 7.2% | 7.8% | 6.8% | 6.3% | 5.7% | 5.8% | 6.6% | 9.0% | 8.9% | 10.9% | 3.9% | 9.4% | 10.4% | 10.4% | 9.4% | 8.7% | 10.2% | 7.5% | 6.7% |
| EPS | 7.1 | 7.86 | 7.64 | 7.81 | 7.81 | 8.36 | 9.13 | 11.21 | 11.46 | 17.07 | 6.75 | 17.59 | 21.95 | 24.3 | 22.76 | 21.66 | 27.55 | 22.31 | 21.49 |
| Free cash flow | 3,298 | 3,495 | 2,635 | 2,727 | 3,266 | 619 | — | — | — | — | — | — | — | — | — | 6,132 | 6,229 | 5,287 | 6,908 |
| Net debt | — | 1,637 | 2,661 | 2,758 | 2,878 | 4,410 | 3,535 | 4,696 | 14,171 | 12,445 | 11,402 | 13,932 | 11,140 | 9,009 | 8,072 | 13,000 | 16,017 | 17,787 | 17,579 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 21.8 | 22.5 |