Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 3,734 | 5,150 | 6,819 | 6,669 | 5,953 | 5,788 | 5,046 | 5,380 | 6,655 | 7,097 | 7,286 | 7,985 | 10,934 | 10,048 | 9,896 | 11,433 | 13,420 |
| Net income | 2,216 | 1,407 | 929 | 1,554 | 2,336 | — | — | — | — | — | — | — | — | — | — | 2,639 | 2,425 | 3,377 | 4,335 |
| Gross margin | — | — | — | 53.2% | 55.3% | 53.6% | 45.1% | 43.2% | 31.9% | 31.6% | 41.0% | 42.5% | 40.0% | — | — | 45.8% | 44.2% | 50.3% | 53.6% |
| Operating margin | — | — | 39.8% | 50.6% | 53.2% | 46.6% | 42.5% | 38.6% | 28.0% | 29.1% | 39.4% | 40.6% | 37.8% | 39.1% | 55.5% | 44.1% | 42.4% | 48.6% | 52.2% |
| Net margin | — | — | 24.9% | 30.2% | 34.3% | — | — | — | — | — | — | — | — | — | — | 26.3% | 24.5% | 29.5% | 32.3% |
| EPS | 2.35 | 1.5 | 1.02 | 1.71 | — | — | — | — | — | — | — | — | 1.79 | 1.9 | 4.1 | 2.92 | 2.69 | 3.83 | 4.93 |
| Free cash flow | 2,388 | 1,204 | 548 | 1,512 | — | — | — | — | -270 | -195 | 953 | 1,114 | 1,204 | 2,191 | 3,400 | 1,854 | 2,565 | 3,394 | 3,427 |
| Net debt | — | 573 | 508 | 1,912 | 1,898 | 1,754 | 2,532 | 3,817 | 5,677 | 5,408 | 4,952 | 5,116 | 5,016 | 3,950 | 3,059 | 4,825 | 5,279 | 3,494 | 2,504 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 22.5 | 28.2 |