Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Revenue | 13.1B | 12.4B | 12.9B | 11.2B | 10.0B |
| Revenue Growth % | 5.9% | -3.8% | 15.3% | 11.3% | -- |
| Operating Income | 1.6B | 1.4B | 1.7B | 1.2B | 1.0B |
| Operating Margin % | 12.1% | 11.2% | 13.0% | 10.5% | 10.1% |
| Non Operating Income | 113.5M | 74.0M | 90.0M | 95.2M | 68.8M |
| Non Operating Expenses | 18.6M | 15.5M | 19.2M | 12.5M | 9.6M |
| Ordinary Income | 1.7B | 1.4B | 1.7B | 1.3B | 1.1B |
| Income Before Taxes | 1.6B | 1.5B | 1.7B | 1.3B | 1.1B |
| Income Taxes | 439.1M | 486.2M | 559.5M | 391.6M | 388.1M |
| Net Income | 1.2B | 1.0B | 1.2B | 868.9M | 681.4M |
| Net Margin % | 9.2% | 8.4% | 9.2% | 7.8% | 6.8% |
| Eps | 175.74 | 152.64 | 175.26 | 128.74 | 100.96 |
| Depreciation Amortization | 226.0M | 234.7M | 245.1M | 204.1M | 138.2M |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Cash And Deposits | 9.3B | 11.5B | 10.3B | 9.6B | 9.8B |
| Current Assets | 14.1B | 16.5B | 15.6B | 14.4B | 13.9B |
| Property Plant Equipment | 2.2B | 2.1B | 2.3B | 2.3B | 1.4B |
| Noncurrent Assets | 6.9B | 3.1B | 3.4B | 3.3B | 2.4B |
| Total Assets | 21.1B | 19.6B | 18.9B | 17.7B | 16.3B |
| Current Liabilities | 1.7B | 1.5B | 1.7B | 1.8B | 1.4B |
| Total Liabilities | 2.0B | 1.7B | 1.9B | 2.0B | 1.6B |
| Retained Earnings | 15.6B | 14.8B | 14.2B | 13.3B | 12.6B |
| Total Equity | 19.0B | 18.0B | 17.0B | 15.7B | 14.7B |
| Equity Ratio | 0.90 | 0.92 | 0.90 | 0.89 | 0.90 |
| Book Value Per Share | 2,784 | 2,636 | 2,503 | 2,325 | 2,180 |
| Num Employees | 258.00 | 260.00 | 269.00 | 266.00 | 269.00 |
| Roe | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | 1.8B | 1.5B | 808.8M | 835.6M | 515.5M |
| Investing Cash Flow | -3.6B | 317.5M | -561.1M | -913.7M | -120.0M |
| Financing Cash Flow | -464.1M | -543.5M | -369.0M | -290.1M | -214.4M |