2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | €27,414 | €19,881 | €24,929 | €24,569 |
- Cash | 2,781 | 2,333 | 2,782 | 2,075 |
+ Debt | 5,313 | 4,666 | 4,821 | 5,086 |
Enterprise Value | 29,945 | 22,214 | 26,968 | 27,580 |
Revenue | 6,994 | 8,339 | 8,417 | 8,649 |
% Growth | - | 19.2% | 0.9% | 2.8% |
Gross Profit | 3,555 | 4,147 | 4,399 | 4,466 |
% Margin | 50.8% | 49.7% | 52.3% | 51.6% |
EBITDA | 1,656 | 1,876 | 2,041 | 2,112 |
% Margin | 23.7% | 22.5% | 24.2% | 24.4% |
Net Income | 905 | 1,000 | 1,149 | 1,166 |
% Margin | 12.9% | 12.0% | 13.6% | 13.5% |
EPS Diluted | 0.67 | 0.75 | 0.86 | 0.88 |
% Growth | - | 11.9% | 14.7% | 2.3% |
Operating Cash Flow | 1,113 | 1,236 | 1,836 | 1,523 |
Capital Expenditures | -31 | -206 | -253 | -240 |
Free Cash Flow | 1,082 | 1,031 | 1,583 | 1,284 |