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 | 21.1B | 17.6B | 21.1B | 18.1B | 14.7B |
| Revenue Growth % | 20.3% | -16.7% | 16.4% | 23.0% | -- |
| Operating Income | 4.7B | 2.5B | 5.6B | 3.1B | 1.1B |
| Operating Margin % | 22.4% | 14.0% | 26.4% | 17.3% | 7.5% |
| Non Operating Income | 521.3M | 359.4M | 711.8M | 404.3M | 86.2M |
| Non Operating Expenses | 50.6M | 57.9M | 79.0M | 72.0M | 192.3M |
| Ordinary Income | 5.2B | 2.8B | 6.2B | 3.5B | 996.4M |
| Income Before Taxes | 3.9B | 2.8B | 6.7B | 3.3B | 926.8M |
| Income Taxes | 1.1B | 777.1M | 1.8B | 701.5M | 186.0M |
| Net Income | 2.8B | 2.0B | 4.9B | 2.6B | 740.8M |
| Net Margin % | 13.2% | 11.3% | 23.0% | 14.2% | 5.0% |
| Eps | 144.74 | 102.92 | 252.46 | 289.59 | 93.41 |
| Depreciation Amortization | 1.7B | 1.6B | 1.5B | 1.3B | 1.1B |
| 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 | 9.9B | 7.1B | 6.3B | 9.0B | 4.0B |
| Current Assets | 18.9B | 16.3B | 17.9B | 18.0B | 9.5B |
| Property Plant Equipment | 12.2B | 12.1B | 10.5B | 10.1B | 7.5B |
| Noncurrent Assets | 13.1B | 12.9B | 11.4B | 10.8B | 8.2B |
| Total Assets | 32.0B | 29.3B | 29.3B | 28.8B | 17.7B |
| Current Liabilities | 7.0B | 5.8B | 6.7B | 9.5B | 6.2B |
| Total Liabilities | 9.1B | 8.9B | 10.4B | 14.6B | 10.4B |
| Retained Earnings | 14.5B | 12.2B | 10.9B | 6.3B | 3.9B |
| Total Equity | 23.0B | 20.4B | 18.9B | 14.1B | 7.2B |
| Equity Ratio | 0.72 | 0.70 | 0.65 | 0.49 | 0.41 |
| Book Value Per Share | 1,191 | 1,056 | 981.86 | 1,471 | 819.72 |
| Num Employees | 419.00 | 429.00 | 436.00 | 430.00 | 415.00 |
| Roe | 0.13 | 0.10 | 0.29 | 0.24 | 0.12 |
| 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 | 5.9B | 2.4B | 6.8B | 2.2B | 1.2B |
| Investing Cash Flow | -2.7B | -3.9B | -4.0B | -2.3B | -1.7B |
| Financing Cash Flow | -1.4B | -1.5B | -1.7B | 5.0B | 1.6B |