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 | 288.1B | 254.3B | 226.0B | 189.7B | 157.3B |
| Revenue Growth % | 13.3% | 12.5% | 19.1% | 20.6% | -- |
| Operating Income | 37.1B | 31.3B | 26.2B | 24.1B | 19.6B |
| Operating Margin % | 12.9% | 12.3% | 11.6% | 12.7% | 12.5% |
| Non Operating Income | 379.0M | 367.0M | 309.0M | 275.0M | 158.0M |
| Non Operating Expenses | 125.0M | 137.0M | 123.0M | 103.0M | 94.0M |
| Ordinary Income | 37.3B | 31.5B | 26.4B | 24.3B | 19.7B |
| Income Before Taxes | 37.2B | 30.8B | 25.6B | 24.3B | 19.5B |
| Income Taxes | 11.4B | 9.5B | 7.4B | 6.9B | 6.0B |
| Net Income | 26.3B | 21.8B | 18.7B | 17.6B | 13.8B |
| Net Margin % | 9.1% | 8.6% | 8.3% | 9.3% | 8.8% |
| Eps | 53.01 | 43.90 | 37.55 | 35.33 | 55.44 |
| Depreciation Amortization | 5.8B | 4.9B | 3.6B | 2.1B | 1.6B |
| 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 | 30.7B | 18.6B | 8.9B | 12.4B | 18.8B |
| Current Assets | 94.1B | 75.3B | 63.0B | 57.1B | 54.3B |
| Property Plant Equipment | 37.3B | 39.6B | 35.0B | 28.1B | 19.1B |
| Noncurrent Assets | 50.9B | 53.1B | 48.7B | 38.7B | 27.0B |
| Total Assets | 145.0B | 128.4B | 111.7B | 95.8B | 81.3B |
| Current Liabilities | 36.5B | 37.0B | 31.6B | 23.8B | 22.5B |
| Total Liabilities | 40.8B | 41.4B | 39.1B | 35.5B | 33.6B |
| Retained Earnings | 101.5B | 83.6B | 69.2B | 56.6B | 44.3B |
| Total Equity | 104.3B | 87.0B | 72.6B | 60.3B | 47.7B |
| Equity Ratio | 0.71 | 0.67 | 0.65 | 0.62 | 0.57 |
| Book Value Per Share | 208.64 | 173.94 | 145.11 | 119.33 | 188.25 |
| Num Employees | 1,432 | 1,375 | 1,275 | 994.00 | 765.00 |
| Roe | 0.28 | 0.28 | 0.28 | 0.33 | 0.33 |
| 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 | 28.7B | 29.9B | 15.5B | 12.3B | 15.3B |
| Investing Cash Flow | -3.6B | -8.4B | -12.5B | -14.3B | -9.0B |
| Financing Cash Flow | -13.3B | -11.7B | -5.5B | -5.8B | 1.8B |