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 | 19.6B | 19.6B | 17.6B | 16.8B | 15.8B |
| Revenue Growth % | 0.4% | 11.1% | 4.9% | 5.9% | -- |
| Operating Income | 5.6B | 5.1B | 4.5B | 3.7B | 2.9B |
| Operating Margin % | 28.4% | 25.9% | 25.8% | 22.3% | 18.3% |
| Non Operating Income | 877.5M | 726.2M | 711.8M | 593.8M | 566.8M |
| Non Operating Expenses | 2.2M | 59.0M | 99.1M | 131.0M | 195.0M |
| Ordinary Income | 6.5B | 5.7B | 5.2B | 4.2B | 3.3B |
| Income Before Taxes | 6.5B | 5.7B | 4.9B | 4.3B | 3.6B |
| Income Taxes | 2.0B | 1.8B | 1.5B | 1.3B | 1.1B |
| Net Income | 4.5B | 4.0B | 3.4B | 3.0B | 2.5B |
| Net Margin % | 22.9% | 20.3% | 19.4% | 17.9% | 15.8% |
| Eps | 251.63 | 222.54 | 382.69 | 329.41 | 271.72 |
| Depreciation Amortization | 514.4M | 484.2M | 364.3M | 393.9M | 404.2M |
| 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 | 2.2B | 3.0B | 3.0B | 2.0B | 1.6B |
| Current Assets | 7.4B | 7.6B | 7.9B | 6.6B | 8.3B |
| Property Plant Equipment | 6.7B | 6.8B | 6.9B | 6.9B | 7.0B |
| Noncurrent Assets | 42.3B | 34.0B | 27.5B | 28.1B | 25.2B |
| Total Assets | 49.7B | 41.7B | 35.4B | 34.8B | 33.5B |
| Current Liabilities | 5.1B | 5.3B | 4.9B | 4.5B | 5.2B |
| Total Liabilities | 9.4B | 7.6B | 6.1B | 6.3B | 6.4B |
| Retained Earnings | 29.0B | 27.5B | 25.2B | 23.2B | 21.3B |
| Total Equity | 40.3B | 34.1B | 29.3B | 28.5B | 27.1B |
| Equity Ratio | 0.81 | 0.81 | 0.82 | 0.82 | 0.81 |
| Book Value Per Share | 2,246 | 1,904 | 3,282 | 3,198 | 2,928 |
| Num Employees | 825.00 | 832.00 | 830.00 | 827.00 | 814.00 |
| Roe | 0.12 | 0.13 | 0.12 | 0.11 | 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 | 3.7B | 5.0B | 4.5B | 4.9B | 2.5B |
| Investing Cash Flow | -1.7B | -3.6B | -1.8B | -1.6B | -1.5B |
| Financing Cash Flow | -2.9B | -1.7B | -1.4B | -2.9B | -954.9M |