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 | 53.1B | 49.3B | 43.8B | 37.7B | 31.2B |
| Revenue Growth % | 7.8% | 12.5% | 16.0% | 20.8% | -- |
| Operating Income | 12.2B | 9.3B | 6.7B | 5.7B | 3.4B |
| Operating Margin % | 23.1% | 18.8% | 15.2% | 15.0% | 11.0% |
| Non Operating Income | 1.3B | 952.0M | 770.0M | 671.0M | 585.0M |
| Non Operating Expenses | 73.0M | 52.0M | 68.0M | 72.0M | 130.0M |
| Ordinary Income | 13.5B | 10.2B | 7.4B | 6.3B | 3.9B |
| Income Before Taxes | 13.7B | 10.3B | 7.3B | 6.1B | 3.7B |
| Income Taxes | 3.8B | 2.8B | 2.1B | 1.7B | 1.0B |
| Net Income | 10.0B | 7.5B | 5.2B | 4.5B | 2.7B |
| Net Margin % | 18.8% | 15.2% | 11.8% | 11.8% | 8.5% |
| Eps | 474.95 | 357.91 | 247.08 | 212.94 | 126.95 |
| Depreciation Amortization | 3.7B | 3.4B | 3.2B | 3.0B | 2.8B |
| 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 | 16.0B | 15.1B | 15.4B | 15.4B | 13.6B |
| Current Assets | 64.1B | 58.1B | 53.9B | 49.0B | 44.3B |
| Property Plant Equipment | 42.9B | 33.2B | 31.1B | 31.0B | 28.4B |
| Noncurrent Assets | 49.1B | 38.5B | 35.6B | 34.6B | 31.8B |
| Total Assets | 113.2B | 96.6B | 89.4B | 83.7B | 76.1B |
| Current Liabilities | 17.4B | 11.1B | 11.1B | 10.1B | 8.4B |
| Total Liabilities | 19.0B | 12.1B | 12.2B | 11.4B | 9.5B |
| Retained Earnings | 69.4B | 61.7B | 55.7B | 51.7B | 48.3B |
| Total Equity | 94.2B | 84.5B | 77.2B | 72.3B | 66.6B |
| Equity Ratio | 0.83 | 0.87 | 0.86 | 0.86 | 0.88 |
| Book Value Per Share | 4,489 | 4,028 | 3,678 | 3,443 | 3,175 |
| Num Employees | 1,785 | 1,736 | 1,690 | 1,640 | 1,658 |
| Roe | 0.11 | 0.09 | 0.07 | 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 | 9.5B | 6.2B | 5.6B | 7.3B | 7.0B |
| Investing Cash Flow | -6.3B | -2.7B | -5.3B | -6.3B | 1.0B |
| Financing Cash Flow | -2.6B | -2.0B | -1.4B | -1.3B | -2.1B |