Income Statement
Balance Sheet
Cash Flow
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157.7B | 176.3B | 169.6B | 169.3B | 157.8B | 178.9B | 162.1B | 158.8B | 147.3B | 165.0B |
| Revenue Growth % | -10.6% | 4.0% | 0.2% | 7.2% | -11.8% | 10.4% | 2.1% | 7.8% | -10.8% | -- |
| Cost Of Revenue | 107.7B | 117.2B | 112.3B | 113.1B | 107.9B | 119.9B | 107.6B | 107.0B | 101.1B | 111.7B |
| Gross Profit | 50.0B | 59.1B | 57.3B | 56.1B | 49.9B | 59.0B | 54.5B | 51.7B | 46.1B | 53.4B |
| Gross Margin % | 31.7% | 33.5% | 33.8% | 33.2% | 31.6% | 33.0% | 33.6% | 32.6% | 31.3% | 32.3% |
| Operating Expenses | 46.0B | 48.6B | 47.0B | 46.1B | 44.9B | 48.1B | 45.3B | 43.0B | 41.6B | 43.9B |
| Operating Income | 4.1B | 10.5B | 10.3B | 10.0B | 5.0B | 11.0B | 9.1B | 8.7B | 4.5B | 9.5B |
| Operating Margin % | 2.6% | 5.9% | 6.1% | 5.9% | 3.2% | 6.1% | 5.6% | 5.5% | 3.1% | 5.7% |
| Non Operating Income | 1.6B | 2.0B | 1.7B | 1.3B | 1.7B | 1.8B | 2.7B | 2.2B | 2.0B | 1.5B |
| Pretax Income | 5.7B | 12.5B | 12.0B | 11.3B | 6.7B | 12.7B | 11.9B | 10.9B | 6.5B | 10.9B |
| Income Tax | 738.2M | 3.3B | 3.2B | 3.1B | 1.4B | 3.4B | 2.6B | 2.5B | 2.9B | 2.5B |
| Income Continuing Operations | 5.0B | 9.2B | 8.8B | 8.2B | 5.4B | 9.4B | 9.3B | 8.3B | 3.6B | 8.4B |
| Net Income | 5.0B | 9.2B | 8.8B | 8.2B | 5.4B | 9.4B | 9.3B | 8.3B | 3.6B | 8.4B |
| Net Margin % | 3.1% | 5.2% | 5.2% | 4.9% | 3.4% | 5.2% | 5.7% | 5.2% | 2.4% | 5.1% |
| Net Income Parent | 3.0B | 6.0B | 5.5B | 5.2B | 3.1B | 6.1B | 5.9B | 5.5B | 1.6B | 5.6B |
| Other Comprehensive Income | 6.6B | 6.4B | -17.4B | 2.6B | 2.1B | 227.5M | 1.3B | 4.3B | -3.9B | 3.7B |
| Comprehensive Income | 11.5B | 15.7B | -8.6B | 10.8B | 7.5B | 9.6B | 10.6B | 12.6B | -327.1M | 12.1B |
| Eps Basic | 3.45 | 1.06 | 0.97 | 0.91 | 3.64 | 1.07 | 1.04 | 0.97 | 3.23 | 0.98 |
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 103.2B | 100.0B | 101.3B | 100.9B | 100.4B | 102.2B | 98.7B | 97.2B | 100.9B | 104.4B |
| Accounts Receivable | 19.2B | 22.5B | 20.0B | 19.5B | 20.0B | 21.2B | 21.5B | 19.6B | 18.4B | 21.3B |
| Inventories | 62.3B | 55.3B | 56.2B | 58.5B | 61.3B | 54.6B | 53.6B | 55.0B | 57.7B | 52.7B |
| Other Current Assets | 4.7B | 5.1B | 4.9B | 5.0B | 4.5B | 4.8B | 3.4B | 3.8B | 3.0B | 3.6B |
| Current Assets | 237.2B | 232.1B | 236.2B | 238.0B | 238.3B | 240.4B | 232.7B | 221.3B | 222.9B | 225.4B |
| Equity Method Investments | 33.8B | 32.7B | 31.3B | 33.3B | 30.2B | 29.4B | 28.2B | 29.2B | 28.0B | 27.5B |
| Property Plant Equipment | 203.6B | 196.4B | 191.9B | 189.3B | 185.4B | 175.0B | 172.5B | 170.7B | 154.7B | 153.8B |
| Right Of Use Asset | 135.6B | 130.7B | 128.3B | 130.2B | 131.3B | 129.3B | 129.2B | 128.6B | 123.6B | 123.4B |
| Intangible Assets | 44.4B | 45.0B | 45.0B | 46.5B | 45.8B | 46.5B | 45.7B | 47.0B | 47.4B | 47.4B |
| Deferred Tax Assets | 8.6B | 7.8B | 7.8B | 8.4B | 8.1B | 8.0B | 7.6B | 8.0B | 7.8B | 8.2B |
| Other Non Current Assets | 14.3B | 15.2B | 14.5B | 19.7B | 15.3B | 21.5B | 15.9B | 15.0B | 13.2B | 13.7B |
| Non Current Assets | 500.3B | 485.1B | 470.9B | 483.7B | 471.7B | 464.5B | 455.9B | 453.6B | 443.0B | 439.6B |
| Total Assets | 737.4B | 717.1B | 707.1B | 721.7B | 710.0B | 704.9B | 688.7B | 674.8B | 665.9B | 664.9B |
| Accounts Payable | 57.2B | 61.5B | 55.9B | 56.6B | 63.5B | 63.4B | 59.2B | 60.6B | 59.6B | 64.2B |
| Other Payables | 74.2B | 76.8B | 97.5B | 67.2B | 70.6B | 72.1B | 89.1B | 59.1B | 62.7B | 63.5B |
| Current Tax Liabilities | 5.3B | 5.2B | 5.4B | 7.6B | 5.5B | 4.8B | 5.3B | 6.3B | 4.1B | 4.4B |
| Other Current Liabilities | 14.9B | 15.1B | 13.4B | 16.9B | 15.6B | 13.8B | 16.5B | 14.6B | 14.4B | 12.4B |
| Current Liabilities | 271.2B | 265.0B | 277.4B | 248.2B | 242.8B | 253.7B | 249.7B | 221.2B | 229.5B | 245.5B |
| Bonds Payable | 54.5B | 56.5B | 53.1B | 55.2B | 55.2B | 54.9B | 54.9B | 56.1B | 56.1B | 51.5B |
| Long Term Borrowings | 44.3B | 45.1B | 44.8B | 46.9B | 53.3B | 45.3B | 43.3B | 39.8B | 41.0B | 28.2B |
| Other Non Current Liabilities | 15.2B | 14.1B | 13.9B | 14.1B | 14.0B | 14.5B | 14.3B | 13.9B | 13.4B | 14.8B |
| Non Current Liabilities | 255.5B | 253.1B | 246.7B | 253.1B | 257.6B | 249.7B | 246.6B | 245.2B | 241.1B | 222.8B |
| Total Liabilities | 526.8B | 518.1B | 524.1B | 501.3B | 500.4B | 503.4B | 496.3B | 466.4B | 470.7B | 468.3B |
| Capital Stock | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B |
| Ordinary Shares | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B | 56.8B |
| Capital Surplus | 2.6B | 2.8B | 2.7B | 2.7B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B |
| Retained Earnings | 79.4B | 75.8B | 69.8B | 81.3B | 76.0B | 71.7B | 65.6B | 76.7B | 71.1B | 69.3B |
| Legal Reserve | 34.3B | 34.3B | 34.3B | 32.1B | 32.1B | 32.1B | 32.1B | 30.3B | 30.3B | 30.3B |
| Other Equity | -3.1B | -7.7B | -12.7B | 1.4B | -459.5M | -1.5B | -1.1B | -2.3B | -5.8B | -2.2B |
| Equity Parent | 135.8B | 127.7B | 116.6B | 142.2B | 135.2B | 129.8B | 124.1B | 134.0B | 124.9B | 126.8B |
| Total Equity | 210.7B | 199.0B | 183.0B | 220.4B | 209.5B | 201.5B | 192.4B | 208.5B | 195.2B | 196.7B |
| Total Liabilities Equity | 737.4B | 717.1B | 707.1B | 721.7B | 710.0B | 704.9B | 688.7B | 674.8B | 665.9B | 664.9B |
| Line Item | Q4 2025Dec 31, 2025 | Q3 2025Sep 30, 2025 | Q2 2025Jun 30, 2025 | Q1 2025Mar 31, 2025 | Q4 2024Dec 31, 2024 | Q3 2024Sep 30, 2024 | Q2 2024Jun 30, 2024 | Q1 2024Mar 31, 2024 | Q4 2023Dec 31, 2023 | Q3 2023Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 41.5B | 35.8B | 23.3B | 11.3B | 42.2B | 35.5B | 22.7B | 10.9B | 48.7B | 42.2B |
| Depreciation | 42.8B | 31.6B | 21.4B | 10.6B | 41.6B | 31.0B | 20.4B | 10.2B | 37.6B | 27.2B |
| Amortization | 1.6B | 1.2B | 772.2M | 386.8M | 1.5B | 1.1B | 750.7M | 359.6M | 1.2B | 861.0M |
| Cash From Operations Adjustments | 75.4B | 58.4B | 28.8B | 6.5B | 78.4B | 57.3B | 31.4B | 8.9B | 73.1B | 56.7B |
| Change In Receivables | 753.6M | -2.5B | -75.8M | 377.6M | -1.3B | -2.5B | -3.0B | -1.3B | 382.0M | -2.5B |
| Change In Inventories | -1.0B | 5.9B | 5.3B | 2.9B | -2.9B | 3.5B | 4.2B | 2.8B | 3.1B | 8.1B |
| Change In Payables | -6.4B | -2.1B | -7.7B | -6.9B | 3.8B | 3.6B | 166.7M | 980.9M | 1.8B | 6.4B |
| Operating Cash Flow | 75.4B | 58.4B | 28.8B | 6.5B | 78.4B | 57.3B | 31.4B | 8.9B | 73.1B | 56.7B |
| Capex | -29.0B | -21.4B | -14.4B | -7.9B | -28.9B | -21.8B | -14.7B | -8.6B | -22.6B | -17.7B |
| Investing Cash Flow | -45.0B | -36.4B | -27.0B | -19.3B | -41.0B | -34.0B | -22.6B | -7.6B | -61.6B | -50.5B |
| Proceeds Long Term Debt | 172.7B | 120.8B | 85.4B | 40.1B | 170.7B | 108.5B | 64.6B | 30.5B | 88.7B | 58.4B |
| Repayment Long Term Debt | -180.8B | -129.1B | -93.9B | -43.7B | -159.5B | -105.3B | -62.3B | -31.6B | -70.4B | -53.8B |
| Bond Redemption | -9.8B | -6.7B | -6.7B | -- | -8.0B | -6.9B | -4.9B | -- | -5.9B | -5.9B |
| Interest Paid | -4.9B | -3.6B | -2.3B | -986.6M | -4.2B | -3.1B | -2.0B | -875.0M | -3.4B | -2.5B |
| Financing Cash Flow | -26.5B | -20.0B | 2.5B | 12.7B | -39.8B | -22.9B | -12.4B | -6.5B | -7.5B | -760.2M |
| Net Change In Cash | 2.7B | -399.5M | 864.2M | 475.4M | -413.4M | 1.4B | -2.1B | -3.6B | 3.9B | 7.4B |
| Cash Beginning Of Period | 100.4B | 100.4B | 100.4B | 100.4B | 100.9B | 100.9B | 100.9B | 100.9B | 97.0B | 97.0B |
| Cash End Of Period | 103.2B | 100.0B | 101.3B | 100.9B | 100.4B | 102.2B | 98.7B | 97.2B | 100.9B | 104.4B |
| Income Before Tax Continuing | 41.5B | 35.8B | 23.3B | 11.3B | 42.2B | 35.5B | 22.7B | 10.9B | 48.7B | 42.2B |
| Interest Expense | 4.9B | 3.6B | 2.4B | 1.2B | 4.3B | 3.1B | 2.0B | 1.0B | 3.5B | 2.5B |
| Interest Income | -4.4B | -3.3B | -2.3B | -1.1B | -4.9B | -3.6B | -2.3B | -1.1B | -4.7B | -3.4B |