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 | 445.5B | 373.6B | 321.3B | 274.4B | 238.3B |
| Revenue Growth % | 19.3% | 16.3% | 17.1% | 15.2% | -- |
| Operating Income | 51.5B | 43.5B | 27.9B | 24.9B | 18.4B |
| Operating Margin % | 11.6% | 11.6% | 8.7% | 9.1% | 7.7% |
| Non Operating Income | 8.9B | 8.5B | 11.1B | 6.5B | 2.2B |
| Non Operating Expenses | 2.5B | 1.7B | 1.2B | 275.0M | 3.2B |
| Ordinary Income | 57.8B | 50.3B | 37.8B | 31.2B | 17.4B |
| Income Before Taxes | 55.3B | 48.4B | 34.6B | 31.2B | 17.3B |
| Income Taxes | 17.6B | 14.8B | 9.7B | 9.2B | 5.7B |
| Net Income | 37.2B | 32.8B | 24.3B | 21.7B | 11.4B |
| Net Margin % | 8.3% | 8.8% | 7.6% | 7.9% | 4.8% |
| Eps | 258.49 | 226.66 | 168.06 | 299.35 | 158.00 |
| Depreciation Amortization | 9.6B | 6.9B | 5.3B | 4.8B | 5.0B |
| 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 | 239.0B | 254.5B | 226.1B | 240.7B | 217.2B |
| Current Assets | 390.3B | 364.1B | 328.2B | 310.6B | 277.2B |
| Property Plant Equipment | 80.5B | 53.0B | 47.9B | 43.2B | 42.3B |
| Noncurrent Assets | 153.6B | 101.2B | 94.0B | 67.8B | 66.2B |
| Total Assets | 543.9B | 465.4B | 422.2B | 378.5B | 343.4B |
| Current Liabilities | 128.6B | 104.6B | 103.0B | 94.4B | 80.3B |
| Total Liabilities | 161.3B | 132.4B | 129.6B | 118.6B | 103.7B |
| Retained Earnings | 295.6B | 274.8B | 252.5B | 240.0B | 226.2B |
| Total Equity | 382.7B | 332.9B | 292.6B | 259.9B | 239.7B |
| Equity Ratio | 0.67 | 0.71 | 0.69 | 0.68 | 0.69 |
| Book Value Per Share | 2,558 | 2,267 | 1,997 | 3,560 | 3,288 |
| Num Employees | 16,061 | 13,361 | 13,271 | 12,923 | 12,555 |
| Roe | 0.11 | 0.11 | 0.09 | 0.09 | 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 | 47.3B | 37.7B | 5.2B | 27.3B | 20.7B |
| Investing Cash Flow | -37.4B | 3.3B | 1.9B | 5.2B | -1.2B |
| Financing Cash Flow | -40.2B | -10.4B | -13.3B | -8.1B | -8.3B |