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 | 2576.2B | 2414.8B | 2248.5B | 1812.5B | 1471.3B |
| Revenue Growth % | 6.7% | 7.4% | 24.1% | 23.2% | -- |
| Operating Income | 181.5B | 250.7B | 224.9B | 182.3B | 81.7B |
| Operating Margin % | 7.0% | 10.4% | 10.0% | 10.1% | 5.6% |
| Non Operating Income | 95.6B | 21.4B | 26.0B | 18.5B | 16.3B |
| Non Operating Expenses | 10.0B | 30.1B | 11.6B | 11.4B | 10.3B |
| Ordinary Income | 188.8B | 242.0B | 239.3B | 189.4B | 87.7B |
| Income Before Taxes | 183.2B | 241.7B | 245.8B | 199.7B | 85.0B |
| Income Taxes | 58.6B | 63.2B | 56.2B | 35.6B | 29.2B |
| Net Income | 119.3B | 164.1B | 174.4B | 155.6B | 53.1B |
| Net Margin % | 4.6% | 6.8% | 7.8% | 8.6% | 3.6% |
| Eps | 121.55 | 163.57 | 511.47 | 445.67 | 151.89 |
| Depreciation Amortization | -- | 63.2B | 59.8B | 51.1B | 48.2B |
| 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 | 373.0B | 338.8B | 288.8B | 276.4B | 272.4B |
| Current Assets | 1608.4B | 1548.6B | 1305.7B | 1044.7B | 921.6B |
| Property Plant Equipment | 486.8B | 433.9B | 391.0B | 354.1B | 338.8B |
| Noncurrent Assets | 1175.1B | 1023.4B | 877.6B | 788.2B | 719.3B |
| Total Assets | 2794.6B | 2572.0B | 2183.3B | 1832.9B | 1640.9B |
| Current Liabilities | 242.1B | 865.2B | 752.9B | 513.3B | 430.8B |
| Total Liabilities | 1556.9B | 1389.3B | 1129.0B | 932.2B | 891.8B |
| Retained Earnings | 979.2B | 1006.9B | 894.0B | 761.5B | 644.4B |
| Total Equity | 1268.5B | 1182.7B | 1054.3B | 900.7B | 749.2B |
| Equity Ratio | 0.43 | 0.44 | 0.46 | 0.47 | 0.44 |
| Book Value Per Share | 1,230 | 1,133 | 2,966 | 2,484 | 2,045 |
| Num Employees | 54,206 | 53,701 | 52,554 | 51,249 | 52,437 |
| Roe | 0.10 | 0.15 | 0.19 | 0.20 | 0.07 |
| 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 | 165.9B | 80.2B | 70.9B | 141.3B | 110.5B |
| Investing Cash Flow | -125.3B | -117.0B | -74.2B | -51.0B | -44.0B |
| Financing Cash Flow | -39.0B | 95.3B | 23.1B | -93.5B | 83.7B |