Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Revenue | 2053.7B | 1733.2B | 1669.7B | 1385.9B | 839.9B |
| Revenue Growth % | 18.5% | 3.8% | 20.5% | 65.0% | -- |
| Operating Income | 194.6B | 146.8B | 158.3B | 113.7B | 47.5B |
| Operating Margin % | 9.5% | 8.5% | 9.5% | 8.2% | 5.7% |
| Non Operating Income | 19.7B | 22.2B | 42.8B | 28.6B | 8.4B |
| Non Operating Expenses | 16.3B | 9.6B | 6.1B | 4.5B | 4.6B |
| Ordinary Income | 198.0B | 159.4B | 195.0B | 137.8B | 51.3B |
| Income Before Taxes | 192.0B | 161.4B | 188.4B | 133.9B | 50.2B |
| Income Taxes | 44.6B | 35.1B | 53.2B | 29.4B | 10.1B |
| Net Income | 116.5B | 102.5B | 108.7B | 87.2B | 30.4B |
| Net Margin % | 5.7% | 5.9% | 6.5% | 6.3% | 3.6% |
| Eps | 569.40 | 505.53 | 543.80 | 457.69 | 167.54 |
| Depreciation Amortization | 27.9B | 19.9B | 17.9B | 16.5B | 11.5B |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Cash And Deposits | 181.0B | 154.1B | 128.8B | 140.0B | 85.8B |
| Current Assets | 1546.1B | 1236.0B | 1072.8B | 891.9B | 678.0B |
| Property Plant Equipment | 286.1B | 226.3B | 198.8B | 184.2B | 185.9B |
| Noncurrent Assets | 715.0B | 576.7B | 464.8B | 422.3B | 413.2B |
| Total Assets | 2261.1B | 1812.7B | 1537.6B | 1314.2B | 1091.2B |
| Current Liabilities | 662.2B | 588.0B | 494.1B | 421.0B | 380.3B |
| Total Liabilities | 1241.0B | 989.4B | 855.0B | 774.1B | 691.7B |
| Retained Earnings | 613.8B | 524.3B | 447.2B | 359.6B | 283.4B |
| Total Equity | 1020.1B | 823.3B | 682.6B | 540.1B | 399.5B |
| Equity Ratio | 0.41 | 0.42 | 0.41 | 0.38 | 0.34 |
| Book Value Per Share | 4,497 | 3,687 | 3,140 | 2,480 | 2,025 |
| Num Employees | 26,741 | 24,815 | 21,948 | 21,254 | 20,562 |
| Roe | 0.14 | 0.15 | 0.19 | 0.20 | 0.09 |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|
| Operating Cash Flow | 27.1B | 125.3B | 55.3B | 91.6B | 46.8B |
| Investing Cash Flow | -135.1B | -112.5B | -52.4B | -40.3B | -44.6B |
| Financing Cash Flow | 133.2B | 10.2B | -33.0B | -7.0B | -6.8B |