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 | 31.9B | 31.0B | 26.2B | 24.0B | 21.6B |
| Revenue Growth % | 2.9% | 18.2% | 9.1% | 11.3% | -- |
| Operating Income | 2.1B | 2.4B | 2.4B | 2.5B | 1.4B |
| Operating Margin % | 6.5% | 7.9% | 9.3% | 10.5% | 6.4% |
| Non Operating Income | 90.1M | 62.3M | 45.7M | 52.8M | 40.4M |
| Non Operating Expenses | 38.1M | 27.4M | 55.1M | 55.4M | 54.0M |
| Ordinary Income | 2.1B | 2.5B | 2.4B | 2.5B | 1.4B |
| Income Before Taxes | 2.2B | 2.5B | 2.2B | 2.5B | 1.4B |
| Income Taxes | 631.0M | 929.5M | 964.5M | 920.3M | 492.9M |
| Net Income | 1.5B | 1.6B | 1.2B | 1.5B | 875.4M |
| Net Margin % | 4.9% | 5.2% | 4.8% | 6.4% | 4.1% |
| Eps | 140.98 | 296.38 | 230.83 | 283.39 | 165.15 |
| Depreciation Amortization | 2.1B | 1.8B | 1.5B | 1.5B | 1.4B |
| 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 | 2.1B | 2.9B | 2.4B | 2.1B | 2.1B |
| Current Assets | 8.2B | 9.3B | 7.5B | 6.9B | 6.2B |
| Property Plant Equipment | 7.7B | 7.7B | 7.2B | 6.8B | 6.8B |
| Noncurrent Assets | 10.1B | 10.0B | 9.7B | 8.5B | 7.8B |
| Total Assets | 18.3B | 19.3B | 17.2B | 15.3B | 14.0B |
| Current Liabilities | 6.6B | 8.7B | 7.5B | 7.2B | 6.8B |
| Total Liabilities | 7.2B | 9.5B | 9.0B | 8.1B | 8.2B |
| Retained Earnings | 9.0B | 7.7B | 6.4B | 5.4B | 4.0B |
| Total Equity | 11.1B | 9.8B | 8.2B | 7.2B | 5.8B |
| Equity Ratio | 0.60 | 0.50 | 0.48 | 0.47 | 0.42 |
| Book Value Per Share | 996.20 | 1,770 | 1,516 | 1,334 | 1,078 |
| Num Employees | 893.00 | 860.00 | 840.00 | 670.00 | 662.00 |
| Roe | 0.15 | 0.18 | 0.16 | 0.23 | 0.19 |
| 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 | 2.3B | 3.9B | 3.0B | 3.3B | 1.7B |
| Investing Cash Flow | -2.2B | -2.0B | -2.8B | -2.0B | -1.4B |
| Financing Cash Flow | -925.3M | -1.4B | 33.0M | -1.3B | -158.2M |