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 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.9B | 12.8B | 9.3B | 13.2B | 10.4B | 9.7B | 7.0B | 8.2B | 8.3B | 15.0B | 5.9B | 4.1B | 3.0B | 3.0B | 4.5B | 5.6B | 2.7B | 5.1B | 296.0M |
| Revenue Growth % | -14.7% | 36.9% | -29.1% | 27.0% | 6.6% | 38.2% | -14.0% | -2.1% | -44.5% | 156.1% | 43.9% | 35.5% | -1.2% | -33.0% | -18.1% | 106.9% | -47.8% | 1637.2% | -- |
| Total Revenue | 10.9B | 12.8B | 9.3B | 13.2B | 10.4B | 9.7B | 7.0B | 8.2B | 8.3B | 15.0B | 5.9B | 4.1B | 3.0B | 3.0B | 4.5B | 5.6B | 2.7B | 5.1B | 296.0M |
| Operating Income | 1.3B | 2.6B | 796.0M | 4.3B | 3.3B | 2.8B | 1.4B | 2.4B | 3.1B | 8.0B | 2.5B | 1.2B | 641.0M | 628.0M | 2.0B | 3.1B | 1.1B | 3.4B | 107.0M |
| Operating Margin % | 11.8% | 20.2% | 8.5% | 32.7% | 32.0% | 29.3% | 20.3% | 29.2% | 37.6% | 53.3% | 42.2% | 28.8% | 21.3% | 20.6% | 42.9% | 55.8% | 41.3% | 66.0% | 36.1% |
| Non Operating Income | 1.3M | 2.5M | 3.5M | 24.4M | 2.2M | 9.8M | 3.7M | 6.1M | 62.0M | 25.1M | 33.8M | 11.9M | 21.3M | 25.2M | 21.6M | 7.7M | 8.8M | 1.2M | 1.6M |
| Non Operating Expenses | 19.6M | 21.5M | 17.8M | 20.5M | 43.7M | 22.3M | 18.9M | 10.7M | 20.4M | 13.6M | 1.3M | 12.8M | 9.8M | 39.9M | 8.1M | 12.5M | 19.2M | 18.4M | 31.2M |
| Investment Income | 2.1B | 1.4B | 1.2B | 2.4B | 1.7B | 1.7B | 2.2B | 1.6B | 1.7B | 3.1B | 352.0M | 580.0M | 249.0M | -129.0M | 199.0M | 470.0M | 20.1M | 734.0M | 5.2M |
| Asset Impairment Loss | -638,300 | 715,600 | -289,500 | 1.7M | -- | -- | 672.0M | 403.0M | 42.9M | 198.0M | 145.0M | 21.2M | 23.1M | 12.0M | -3.1M | -81.4M | 127.0M | -14.2M | 24.3M |
| Other Income | 116.0M | 142.0M | 117.0M | 82.1M | 77.4M | 70.1M | 49.5M | 57.3M | 5.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Tax | 1.3B | 2.6B | 782.0M | 4.3B | 3.3B | 2.8B | 1.4B | 2.4B | 3.2B | 8.0B | 2.5B | 1.2B | 653.0M | 614.0M | 2.0B | 3.1B | 1.1B | 3.4B | 77.2M |
| Income Tax | 180.0M | 496.0M | 78.5M | 999.0M | 694.0M | 539.0M | 338.0M | 481.0M | 649.0M | 1.9B | 630.0M | 295.0M | 177.0M | 174.0M | 492.0M | 754.0M | 277.0M | 1.3B | 35.3M |
| Net Income | 1.1B | 2.1B | 703.0M | 3.3B | 2.6B | 2.3B | 1.1B | 1.9B | 2.5B | 6.1B | 1.9B | 878.0M | 476.0M | 440.0M | 1.5B | 2.3B | 822.0M | 2.1B | 41.9M |
| Net Margin % | 9.9% | 16.1% | 7.5% | 25.1% | 24.9% | 23.6% | 15.2% | 23.2% | 30.3% | 40.5% | 32.0% | 21.5% | 15.8% | 14.4% | 32.4% | 42.2% | 30.6% | 41.0% | 14.2% |
| Net Income Attributable | 937.0M | 1.8B | 590.0M | 3.2B | 2.5B | 2.2B | 1.0B | 1.8B | 2.5B | 6.1B | 1.9B | 870.0M | 474.0M | 439.0M | 1.5B | 2.3B | 816.0M | 2.1B | 42.7M |
| Minority Interest | 144.0M | 261.0M | 113.0M | 99.4M | 56.0M | 44.5M | 61.0M | 101.0M | 81.3M | 28.0M | 8.8M | 8.9M | 1.5M | 1.2M | 19.7M | 17.5M | 5.8M | 3.5M | -737,900 |
| Eps Basic | 0.11 | 0.24 | 0.08 | 0.46 | 0.36 | 0.30 | 0.10 | 0.23 | 0.33 | 1.05 | 0.35 | 0.16 | 0.09 | -- | -- | -- | -- | -- | -- |
| Eps Diluted | 0.11 | 0.24 | 0.08 | 0.46 | 0.36 | 0.30 | 0.10 | 0.23 | 0.33 | 1.05 | 0.35 | -- | -- | -- | -- | -- | -- | -- | -- |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 69.8B | 54.2B | 56.9B | 46.1B | 36.7B | 30.9B | 25.8B | 27.0B | 36.7B | 41.1B | 29.0B | 13.0B | 16.7B | 18.7B | 30.1B | 29.9B | 19.5B | 23.6B | 3.1B |
| Trading Financial Assets | 35.9B | 38.5B | 36.6B | 53.4B | 46.5B | 33.3B | 27.8B | 16.0B | 20.6B | 21.8B | 7.0B | 4.7B | 4.7B | 3.4B | 3.7B | 5.7B | 1.3B | 949.0M | 2.1M |
| Long Term Equity Investment | 430.0M | 324.0M | 1.1B | 937.0M | 841.0M | 684.0M | 666.0M | 766.0M | 576.0M | 493.0M | 195.0M | 162.0M | 114.0M | 496.0M | 270.0M | 1.4M | 1.4M | 1.4M | 2.2M |
| Intangible Assets | 281.0M | 299.0M | 206.0M | 220.0M | 206.0M | 199.0M | 212.0M | 195.0M | 158.0M | 144.0M | 128.0M | 127.0M | 118.0M | 99.4M | 90.5M | 96.8M | 107.0M | 107.0M | 81.3M |
| Total Assets | 224.7B | 195.7B | 198.9B | 204.7B | 174.5B | 146.6B | 136.1B | 132.2B | 123.0B | 136.0B | 84.3B | 38.0B | 33.5B | 33.5B | 42.5B | 45.0B | 24.8B | 32.9B | 4.5B |
| Short Term Borrowings | 2.4B | 2.6B | 3.2B | 4.2B | 4.6B | 3.5B | 2.9B | 2.8B | -- | 200.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Liabilities | 179.4B | 153.3B | 159.2B | 167.5B | 140.1B | 111.6B | 103.2B | 98.1B | 90.2B | 103.8B | 69.7B | 25.9B | 21.9B | 22.4B | 31.7B | 34.0B | 15.4B | 28.6B | 2.4B |
| Paid In Capital | 7.0B | 7.0B | 7.0B | 7.0B | 7.0B | 6.3B | 6.3B | 6.3B | 6.3B | 6.3B | 5.2B | 5.2B | 5.2B | 5.2B | 5.2B | 5.2B | 5.2B | 2.2B | 2.2B |
| Capital Reserve | 13.2B | 13.2B | 13.1B | 13.1B | 13.1B | 10.9B | 10.9B | 10.8B | 10.8B | 10.8B | 2.5B | 2.5B | 2.5B | 2.4B | 2.5B | 2.5B | 2.5B | 125.0M | 46.0M |
| Surplus Reserve | 2.7B | 2.6B | 2.5B | 2.4B | 2.1B | 1.8B | 1.6B | 1.5B | 1.2B | 835.0M | 998.0M | 808.0M | 723.0M | 680.0M | 640.0M | 499.0M | 272.0M | 193.0M | -- |
| Retained Earnings | 8.5B | 8.5B | 7.5B | 7.6B | 6.1B | 4.5B | 4.0B | 3.7B | 3.9B | 4.0B | 3.1B | 1.8B | 1.5B | 1.5B | 1.2B | 1.7B | 770.0M | 1.4B | -159.0M |
| Minority Equity | 2.5B | 2.4B | 1.5B | 1.4B | 1.2B | 1.1B | 1.2B | 1.4B | 1.2B | 837.0M | 180.0M | 142.0M | 133.0M | 12.1M | 9.7M | 82.4M | 53.5M | 47.7M | 20.3M |
| Equity Attributable | 42.7B | 39.9B | 38.2B | 35.8B | 33.3B | 33.9B | 31.7B | 32.8B | 31.6B | 31.4B | 14.4B | 11.9B | 11.4B | 11.1B | 10.8B | 10.9B | 9.3B | 4.3B | 2.1B |
| Total Equity | 45.3B | 42.3B | 39.7B | 37.2B | 34.4B | 35.0B | 32.9B | 34.1B | 32.8B | 32.2B | 14.5B | 12.0B | 11.6B | 11.1B | 10.8B | 11.0B | 9.3B | 4.3B | 2.1B |
| Line Item | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 | FY 2014Dec 31, 2014 | FY 2013Dec 31, 2013 | FY 2012Dec 31, 2012 | FY 2011Dec 31, 2011 | FY 2010Dec 31, 2010 | FY 2009Dec 31, 2009 | FY 2008Dec 31, 2008 | FY 2007Dec 31, 2007 | FY 2006Dec 31, 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Operating Cash Inflow | 49.6B | 20.5B | 45.0B | 34.4B | 34.8B | 31.8B | 35.5B | 16.6B | 23.8B | 35.0B | 38.6B | 7.4B | 4.4B | 6.0B | 6.6B | 23.1B | 5.0B | 25.8B | 1.8B |
| Cash Paid To Employees | 5.5B | 5.5B | 5.0B | 4.4B | 3.5B | 3.1B | 2.9B | 3.1B | 3.3B | 2.7B | 1.5B | 1.2B | 1.2B | 1.3B | 1.2B | 814.0M | 630.0M | 457.0M | 47.9M |
| Taxes Paid | 731.0M | 1.0B | 1.2B | 1.6B | 1.2B | 1.1B | 933.0M | 959.0M | 2.0B | 2.3B | 709.0M | 561.0M | 256.0M | 569.0M | 811.0M | 918.0M | 1.2B | 595.0M | 13.2M |
| Total Operating Cash Outflow | 21.9B | 21.2B | 28.5B | 32.1B | 32.7B | 20.6B | 27.8B | 45.7B | 26.2B | 31.2B | 23.0B | 11.3B | 6.2B | 16.9B | 6.2B | 7.8B | 12.6B | 3.4B | 254.0M |
| Operating Cash Flow | 27.7B | -724.0M | 16.5B | 2.3B | 2.1B | 11.1B | 7.6B | -29.0B | -2.3B | 3.8B | 15.5B | -3.9B | -1.8B | -10.9B | 392.0M | 15.3B | -7.6B | 22.5B | 1.5B |
| Total Investing Cash Inflow | 840.0M | 2.1B | 972.0M | 2.3B | 2.0B | 1.1B | 1.5B | 1.2B | 567.0M | 1.1B | 1.4B | 395.0M | 838.0M | 636.0M | 314.0M | 63.6M | 142.0M | 1.5M | 61.1M |
| Total Investing Cash Outflow | 8.0B | 1.2B | 7.4B | 2.5B | 210.0M | 418.0M | 7.3B | 990.0M | 5.3B | 14.1B | 2.0B | 1.1B | 2.7B | 1.6B | 994.0M | 351.0M | 475.0M | 800.0M | 106.0M |
| Investing Cash Flow | -7.2B | 897.0M | -6.4B | -151.0M | 1.8B | 724.0M | -5.8B | 228.0M | -4.7B | -13.1B | -617.0M | -743.0M | -1.9B | -929.0M | -681.0M | -287.0M | -333.0M | -799.0M | -44.6M |
| Cash From Borrowings | 3.2B | 2.6B | 4.4B | 522.0M | 26.7B | 2.8B | 2.9B | 3.7B | 300.0M | 200.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Dividends And Interest Paid | 2.4B | 2.4B | 2.6B | 2.7B | 2.2B | 2.6B | 2.4B | 2.6B | 2.7B | 1.0B | 176.0M | 283.0M | 284.0M | -- | 1.6B | 690.0M | 1.2B | -- | -- |
| Debt Repayments | 42.8B | 39.5B | 43.8B | 34.5B | 66.7B | 28.0B | 19.7B | 12.6B | 8.7B | 22.2B | 10.9B | 1.0B | -- | -- | -- | 6.0M | -- | -- | -- |
| Total Financing Cash Inflow | 45.5B | 37.7B | 45.5B | 46.0B | 79.1B | 24.9B | 17.6B | 33.7B | 7.3B | 50.3B | 17.9B | 2.9B | 209.0M | 2.1M | 3.6M | -- | 2.5B | 3.9B | 1.0B |
| Total Financing Cash Outflow | 45.5B | 42.1B | 46.8B | 37.4B | 75.0B | 30.7B | 22.4B | 15.2B | 11.4B | 23.3B | 11.1B | 1.3B | 284.0M | -- | 1.6B | 696.0M | 2.2B | -- | -- |
| Financing Cash Flow | 72.0M | -4.4B | -1.3B | 8.6B | 4.1B | -5.7B | -4.8B | 18.5B | -4.0B | 27.0B | 6.9B | 1.6B | -74.9M | 2.1M | -1.6B | -696.0M | 371.0M | 3.9B | 1.0B |
| Net Change In Cash | 20.6B | -4.2B | 8.9B | 10.7B | 8.0B | 6.2B | -2.8B | -10.3B | -11.0B | 17.8B | 21.8B | -3.0B | -3.7B | -11.8B | -1.9B | 14.3B | -7.6B | 25.5B | 2.5B |
| Ending Cash Balance | 80.9B | 60.3B | 64.5B | 55.6B | 45.0B | 37.0B | 30.8B | 33.6B | 43.9B | 54.9B | 37.1B | 15.4B | 18.4B | 22.1B | 34.0B | 35.8B | 21.5B | 29.1B | 3.5B |
| Capex | 412.0M | 938.0M | 1.7B | 2.5B | 210.0M | 151.0M | 213.0M | 484.0M | 486.0M | 304.0M | 183.0M | 433.0M | 156.0M | 221.0M | 654.0M | 196.0M | 475.0M | 628.0M | 8.3M |