Loading…
Loading…
| 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,994 | 5,150 | 4,193 | 4,248 | 4,691 | 4,883 | 5,435 | 6,058 | 6,380 | 7,478 | 8,618 | 10,132 | 10,721 | 11,691 | 18,520 | 20,762 | 18,837 | 19,606 | 23,921 |
| Net income | 2,407 | 1,212 | 787 | 454 | 864 | 928 | 1,071 | 1,321 | 1,447 | 1,889 | 2,354 | 3,507 | 3,704 | 3,299 | 5,855 | 7,183 | 5,067 | 5,942 | 8,852 |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net margin | 48.2% | 23.5% | 18.8% | 10.7% | 18.4% | 19.0% | 19.7% | 21.8% | 22.7% | 25.3% | 27.3% | 34.6% | 34.5% | 28.2% | 31.6% | 34.6% | 26.9% | 30.3% | 37.0% |
| EPS | 1.96 | 1.05 | 0.68 | 0.38 | 0.7 | 0.69 | 0.78 | 0.95 | 1.03 | 1.31 | 1.61 | 2.45 | 2.67 | 2.12 | 2.83 | 3.5 | 2.54 | 2.99 | 4.65 |
| Free cash flow | 1,578 | -186 | 1,297 | -138 | 2,284 | 1,118 | — | — | — | 3,257 | -1,239 | 11,886 | 8,617 | 6,221 | 1,202 | 1,086 | 18,887 | 2,050 | 8,763 |
| Net debt | — | -4,559 | -6,729 | -2,925 | -6,678 | -11,031 | — | — | — | -10,828 | 783 | -27,938 | -21,915 | -26,716 | -39,206 | -23,145 | -43,337 | -42,083 | -44,130 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.8 | 21.5 |