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 | 33.3B | 26.4B | 25.6B | 20.4B | 16.9B |
| Revenue Growth % | 26.0% | 3.3% | 25.6% | 20.7% | -- |
| Operating Income | 7.7B | 5.3B | 3.8B | 2.7B | 2.2B |
| Operating Margin % | 23.0% | 20.1% | 14.7% | 13.3% | 13.0% |
| Non Operating Income | 13.0M | 6.0M | 5.0M | 8.0M | 11.0M |
| Non Operating Expenses | 235.0M | 186.0M | 105.0M | 27.0M | 59.0M |
| Ordinary Income | 7.4B | 5.1B | 3.7B | 2.7B | 2.1B |
| Income Before Taxes | 7.4B | 5.2B | 3.6B | 2.6B | 2.0B |
| Income Taxes | 2.3B | 1.5B | 1.0B | 818.0M | 645.0M |
| Net Income | 5.1B | 3.7B | 2.6B | 1.8B | 1.3B |
| Net Margin % | 15.2% | 13.9% | 10.0% | 8.7% | 8.0% |
| Eps | 995.18 | 720.48 | 502.73 | 347.94 | 263.51 |
| Depreciation Amortization | 2.0B | 2.0B | 1.8B | 1.5B | 1.3B |
| 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 | 5.7B | 5.7B | 4.4B | 2.3B | 3.1B |
| Current Assets | 28.1B | 24.1B | 20.4B | 18.4B | 17.8B |
| Property Plant Equipment | 15.9B | 14.7B | 14.5B | 13.9B | 11.9B |
| Noncurrent Assets | 17.2B | 15.9B | 15.7B | 15.1B | 13.3B |
| Total Assets | 45.3B | 40.1B | 36.1B | 33.4B | 31.1B |
| Current Liabilities | 8.2B | 6.8B | 5.2B | 4.6B | 3.8B |
| Total Liabilities | 9.7B | 8.2B | 6.9B | 6.3B | 5.4B |
| Retained Earnings | 27.6B | 24.1B | 21.6B | 19.8B | 18.5B |
| Total Equity | 35.6B | 31.9B | 29.2B | 27.1B | 25.7B |
| Equity Ratio | 0.79 | 0.80 | 0.81 | 0.81 | 0.83 |
| Book Value Per Share | 6,980 | 6,257 | 5,732 | 5,322 | 5,037 |
| Num Employees | 323.00 | 325.00 | 319.00 | 316.00 | 311.00 |
| Roe | 0.15 | 0.12 | 0.09 | 0.07 | 0.05 |
| 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 | 3.5B | 4.4B | 2.1B | 3.3B | 2.4B |
| Investing Cash Flow | -1.8B | -1.9B | -2.1B | -7.3B | -2.6B |
| Financing Cash Flow | -1.8B | -1.1B | -757.0M | -526.0M | -424.0M |