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 |
|---|---|---|---|---|---|
| Revenue | 164.9B | 152.6B | 142.6B | 129.1B | 112.1B |
| Revenue Growth % | 8.0% | 7.0% | 10.5% | 15.1% | -- |
| Operating Income | 22.9B | 21.0B | 21.0B | 18.6B | 13.7B |
| Operating Margin % | 13.9% | 13.8% | 14.7% | 14.4% | 12.3% |
| Non Operating Income | 783.0M | 318.0M | 267.0M | 188.0M | 230.0M |
| Non Operating Expenses | 53.0M | 264.0M | 51.0M | 424.0M | 742.0M |
| Ordinary Income | 23.6B | 21.1B | 21.2B | 18.4B | 13.2B |
| Income Before Taxes | 23.6B | 21.4B | 21.0B | 17.7B | 13.2B |
| Income Taxes | 7.2B | 6.2B | 6.3B | 5.0B | 4.2B |
| Net Income | 16.4B | 15.1B | 14.7B | 12.6B | 8.9B |
| Net Margin % | 9.9% | 9.9% | 10.3% | 9.8% | 8.0% |
| Eps | 83.83 | 232.32 | 225.35 | 193.51 | 137.26 |
| Depreciation Amortization | 4.0B | 3.4B | 3.2B | 3.1B | 3.0B |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Cash And Deposits | 8.4B | 6.4B | 5.6B | 4.9B | 3.9B |
| Current Assets | 136.9B | 119.1B | 114.8B | 103.1B | 89.9B |
| Property Plant Equipment | 4.1B | 3.6B | 3.4B | 3.1B | 3.4B |
| Noncurrent Assets | 28.1B | 28.3B | 18.5B | 18.8B | 18.3B |
| Total Assets | 165.1B | 147.3B | 133.3B | 121.9B | 108.2B |
| Current Liabilities | 60.9B | 52.5B | 47.6B | 45.7B | 40.5B |
| Total Liabilities | 64.9B | 56.1B | 50.4B | 48.0B | 42.7B |
| Retained Earnings | 75.9B | 66.9B | 58.9B | 50.0B | 41.5B |
| Total Equity | 100.2B | 91.2B | 83.0B | 73.9B | 65.5B |
| Equity Ratio | 0.61 | 0.62 | 0.62 | 0.61 | 0.60 |
| Book Value Per Share | 513.17 | 1,401 | 1,275 | 1,135 | 1,004 |
| Num Employees | 4,618 | 4,413 | 3,652 | 3,388 | 3,240 |
| Roe | 0.17 | 0.17 | 0.19 | 0.18 | 0.14 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | 19.1B | 23.7B | 13.0B | 11.9B | 17.0B |
| Investing Cash Flow | -3.0B | -11.9B | -2.4B | -3.1B | -2.8B |
| Financing Cash Flow | -8.6B | -8.0B | -6.7B | -5.4B | -4.5B |