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 | 25.0B | 24.4B | 23.3B | 21.4B | 17.1B |
| Revenue Growth % | 2.4% | 5.1% | 8.9% | 24.8% | -- |
| Operating Income | 5.0B | 4.6B | 4.2B | 3.4B | 2.8B |
| Operating Margin % | 19.8% | 18.7% | 18.0% | 15.8% | 16.6% |
| Non Operating Income | 975.0M | 827.0M | 855.0M | 634.0M | 447.0M |
| Non Operating Expenses | 92.0M | 88.0M | 87.0M | 74.0M | 285.0M |
| Ordinary Income | 5.8B | 5.3B | 4.9B | 3.9B | 3.0B |
| Income Before Taxes | 5.9B | 5.3B | 7.9B | 3.9B | 3.1B |
| Income Taxes | 1.7B | 1.5B | 2.7B | 962.0M | 864.0M |
| Net Income | 4.2B | 3.7B | 5.0B | 2.8B | 2.1B |
| Net Margin % | 16.6% | 15.1% | 21.6% | 13.2% | 12.5% |
| Eps | 181.29 | 156.55 | 206.00 | 110.65 | 82.19 |
| Depreciation Amortization | 1.4B | 1.5B | 1.3B | 1.1B | 996.0M |
| 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 | 32.3B | 32.3B | 30.7B | 33.0B | 32.9B |
| Current Assets | 45.8B | 45.9B | 47.0B | 44.8B | 42.9B |
| Property Plant Equipment | 10.4B | 10.1B | 10.5B | 10.0B | 9.9B |
| Noncurrent Assets | 12.6B | 12.0B | 12.0B | 11.5B | 11.1B |
| Total Assets | 58.3B | 57.9B | 59.0B | 56.4B | 53.9B |
| Current Liabilities | 4.9B | 4.3B | 7.2B | 5.2B | 3.7B |
| Total Liabilities | 6.1B | 5.3B | 8.1B | 5.5B | 4.0B |
| Retained Earnings | 32.5B | 30.7B | 30.0B | 27.5B | 26.5B |
| Total Equity | 52.2B | 52.6B | 50.9B | 50.9B | 49.9B |
| Equity Ratio | 0.85 | 0.87 | 0.83 | 0.87 | 0.89 |
| Book Value Per Share | 2,262 | 2,139 | 2,066 | 1,948 | 1,867 |
| Num Employees | 1,456 | 1,504 | 1,311 | 1,396 | 1,478 |
| Roe | 0.08 | 0.07 | 0.10 | 0.06 | 0.04 |
| 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 | 6.5B | 5.2B | 5.1B | 3.7B | 2.9B |
| Investing Cash Flow | 8.6B | -154.0M | -4.7B | -2.3B | 75.0M |
| Financing Cash Flow | -6.4B | -3.1B | -6.3B | -3.9B | -4.0B |