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 | 47.5B | 41.4B | 36.3B | 31.6B | 26.1B |
| Revenue Growth % | 14.7% | 14.2% | 14.6% | 21.4% | -- |
| Operating Income | 3.6B | 3.7B | 3.4B | 2.8B | 2.1B |
| Operating Margin % | 7.5% | 8.8% | 9.4% | 8.8% | 7.9% |
| Non Operating Income | 51.8M | 32.6M | 27.8M | 25.9M | 82.3M |
| Non Operating Expenses | 84.6M | 16.5M | 7.2M | 6.0M | 2.1M |
| Ordinary Income | 3.5B | 3.7B | 3.4B | 2.8B | 2.1B |
| Income Before Taxes | 3.5B | 3.7B | 3.0B | 2.8B | 2.1B |
| Income Taxes | 1.2B | 1.2B | 952.6M | 912.6M | 702.0M |
| Net Income | 2.4B | 2.5B | 2.1B | 1.9B | 1.4B |
| Net Margin % | 5.0% | 6.1% | 5.7% | 6.0% | 5.6% |
| Eps | 38.94 | 41.66 | 34.45 | 31.49 | 23.87 |
| Depreciation Amortization | 896.8M | 187.6M | 133.6M | 80.7M | 78.4M |
| 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 | 6.8B | 5.5B | 6.0B | 5.6B | 4.5B |
| Current Assets | 16.9B | 15.5B | 14.1B | 12.1B | 10.2B |
| Property Plant Equipment | 575.8M | 540.0M | 561.5M | 341.1M | 316.8M |
| Noncurrent Assets | 4.7B | 3.5B | 2.0B | 1.8B | 1.5B |
| Total Assets | 21.6B | 19.0B | 16.1B | 13.9B | 11.7B |
| Current Liabilities | 8.9B | 8.1B | 7.0B | 6.4B | 5.5B |
| Total Liabilities | 9.1B | 8.2B | 7.1B | 6.5B | 5.5B |
| Retained Earnings | 11.5B | 10.0B | 8.1B | 6.6B | 5.1B |
| Total Equity | 12.5B | 10.8B | 9.0B | 7.5B | 6.2B |
| Equity Ratio | 0.58 | 0.57 | 0.56 | 0.54 | 0.53 |
| Book Value Per Share | 206.77 | 178.86 | 148.69 | 123.78 | 102.05 |
| Num Employees | 676.00 | 378.00 | 349.00 | 320.00 | 290.00 |
| Roe | 0.20 | 0.25 | 0.25 | 0.28 | 0.26 |
| 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 | 4.5B | 1.8B | 1.6B | 2.1B | 1.9B |
| Investing Cash Flow | -2.2B | -1.7B | -624.5M | -357.7M | -648.3M |
| Financing Cash Flow | -849.5M | -667.1M | -553.0M | -614.1M | -273.8M |