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 | 88.5B | 71.4B | 63.4B | 57.5B | 48.4B |
| Revenue Growth % | 23.9% | 12.6% | 10.3% | 18.9% | -- |
| Operating Income | 19.2B | 13.6B | 11.0B | 7.4B | 3.6B |
| Operating Margin % | 21.7% | 19.1% | 17.4% | 12.9% | 7.4% |
| Non Operating Income | 588.0M | 728.0M | 793.0M | 401.0M | 836.0M |
| Non Operating Expenses | 486.0M | 363.0M | 334.0M | 278.0M | 662.0M |
| Ordinary Income | 19.3B | 14.0B | 11.5B | 7.5B | 3.8B |
| Income Before Taxes | 19.3B | 14.0B | 11.5B | 7.4B | 2.9B |
| Income Taxes | 4.8B | 3.2B | 3.1B | 2.2B | 927.0M |
| Net Income | 14.5B | 10.8B | 8.3B | 5.2B | 2.0B |
| Net Margin % | 16.4% | 15.1% | 13.2% | 9.0% | 4.0% |
| Eps | 351.60 | 517.12 | 400.03 | 248.14 | 88.83 |
| Depreciation Amortization | 3.1B | 3.0B | 3.0B | 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 | 38.4B | 32.6B | 29.9B | 25.8B | 21.4B |
| Current Assets | 72.3B | 63.8B | 55.3B | 48.6B | 41.5B |
| Property Plant Equipment | 19.2B | 15.7B | 13.5B | 12.7B | 13.1B |
| Noncurrent Assets | 29.9B | 23.3B | 20.2B | 18.5B | 16.7B |
| Total Assets | 102.2B | 87.1B | 75.6B | 67.1B | 58.2B |
| Current Liabilities | 16.6B | 14.2B | 12.7B | 12.4B | 10.2B |
| Total Liabilities | 19.9B | 16.3B | 15.0B | 14.5B | 12.4B |
| Retained Earnings | 62.1B | 52.8B | 47.5B | 41.1B | 38.7B |
| Total Equity | 82.3B | 70.7B | 60.6B | 52.5B | 45.8B |
| Equity Ratio | 0.81 | 0.81 | 0.80 | 0.78 | 0.79 |
| Book Value Per Share | 1,998 | 3,382 | 2,899 | 2,520 | 2,196 |
| Num Employees | 4,820 | 4,604 | 4,448 | 4,098 | 4,070 |
| Roe | 0.19 | 0.17 | 0.15 | 0.10 | 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 | 17.6B | 10.0B | 9.2B | 8.7B | 7.6B |
| Investing Cash Flow | -6.7B | -5.1B | -3.9B | -3.8B | -12.3B |
| Financing Cash Flow | -6.0B | -2.8B | -2.0B | -1.2B | -2.1B |