Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Revenue | 7.9B | 7.5B | 6.7B | 5.9B | 5.8B | 5.2B |
| Revenue Growth % | 5.0% | 11.5% | 13.6% | 2.4% | 9.9% | -- |
| Operating Income | 2.6B | 2.7B | 2.5B | 2.3B | 2.0B | 1.7B |
| Operating Margin % | 33.7% | 36.4% | 38.0% | 38.7% | 35.2% | 32.6% |
| Non Operating Income | 132.7M | 233.2M | 354.1M | 102.9M | 63.3M | 46.0M |
| Non Operating Expenses | 26.7M | 1.4M | 48.8M | 1.1M | 16.9M | 40.4M |
| Ordinary Income | 2.6B | 2.8B | 2.7B | 2.2B | 2.1B | 1.7B |
| Income Before Taxes | 2.7B | 2.9B | 2.6B | 2.4B | 2.0B | 1.7B |
| Income Taxes | 761.3M | 785.7M | 772.9M | 722.2M | 608.6M | 526.2M |
| Net Income | 1.9B | 2.1B | 1.8B | 1.6B | 1.5B | 1.2B |
| Net Margin % | 24.1% | 27.7% | 27.4% | 27.5% | 25.9% | 22.6% |
| Eps | 120.01 | 128.69 | 122.20 | 98.24 | 92.08 | 71.19 |
| Depreciation Amortization | -- | -- | -- | -- | -- | 112.6M |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Cash And Deposits | 10.1B | 9.9B | 8.7B | 6.8B | 5.9B | 6.3B |
| Current Assets | 12.4B | 12.5B | 10.9B | 9.4B | 7.7B | 7.9B |
| Property Plant Equipment | 807.4M | 574.2M | 731.0M | 828.2M | 913.6M | 454.5M |
| Noncurrent Assets | 1.3B | 1.1B | 1.5B | 1.6B | 1.6B | 688.2M |
| Total Assets | 12.6B | 12.7B | 11.5B | 10.0B | 8.4B | 8.6B |
| Current Liabilities | 2.5B | 2.7B | 2.9B | 3.0B | 1.2B | 1.2B |
| Total Liabilities | 3.4B | 3.3B | 3.5B | 3.7B | 3.4B | 1.4B |
| Retained Earnings | 9.0B | 8.2B | 6.6B | 5.1B | 5.3B | 4.9B |
| Total Equity | 10.0B | 9.9B | 8.5B | 6.9B | 6.9B | 7.2B |
| Equity Ratio | 0.79 | 0.78 | 0.74 | 0.69 | 0.82 | 0.84 |
| Book Value Per Share | 640.24 | 617.27 | 528.20 | 425.10 | 425.79 | 434.59 |
| Num Employees | 585.00 | 546.00 | 507.00 | 465.00 | 441.00 | 425.00 |
| Roe | 0.19 | 0.23 | 0.26 | 0.24 | 0.21 | 0.18 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 2.0B | 2.5B | 2.5B | 1.6B | 1.9B | 1.2B |
| Investing Cash Flow | -101.8M | -163.8M | -129.8M | -278.5M | -34.9M | -232.3M |
| Financing Cash Flow | -1.8B | -1.2B | -517.7M | -436.1M | -1.9B | -169.7M |