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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.5B | 64.2B | 65.7B | 65.6B | 68.1B | 66.4B | 66.4B | 58.6B | 63.0B | 67.3B | 63.7B | 65.8B | 75.8B | 82.6B | 94.7B | 102.1B | 108.0B | 109.9B | 104.0B | 89.7B |
| Revenue Growth % | 0.5% | -2.3% | 0.3% | -3.8% | 2.6% | 0.0% | 13.3% | -6.9% | -6.3% | 5.5% | -3.1% | -13.2% | -8.3% | -12.8% | -7.2% | -5.5% | -1.7% | 5.7% | 15.9% | -- |
| Cost Of Revenue | 58.5B | 58.9B | 60.0B | 60.9B | 63.6B | 60.9B | 61.2B | 55.3B | 58.2B | 62.3B | 59.5B | 60.5B | 65.8B | 74.1B | 78.8B | 82.5B | 82.8B | 81.1B | 75.5B | 68.3B |
| Gross Profit | 6.0B | 5.3B | 5.7B | 4.6B | 4.5B | 5.5B | 5.2B | 3.3B | 4.8B | 5.0B | 4.2B | 5.3B | 10.0B | 8.5B | 15.9B | 19.6B | 25.2B | 28.8B | 28.5B | 21.4B |
| Gross Margin % | 9.3% | 8.3% | 8.6% | 7.1% | 6.6% | 8.3% | 7.9% | 5.7% | 7.6% | 7.4% | 6.6% | 8.0% | 13.2% | 10.2% | 16.8% | 19.2% | 23.3% | 26.2% | 27.4% | 23.8% |
| Operating Expenses | 4.6B | 4.3B | 4.4B | 4.6B | 4.8B | 4.5B | 4.6B | 4.3B | 3.9B | 4.6B | 4.5B | 4.2B | 4.8B | 5.3B | 5.7B | 6.1B | 6.1B | 6.2B | 5.5B | 5.1B |
| Operating Income | 1.3B | 1.0B | 1.3B | 35.8M | -260.4M | 994.1M | 640.0M | -926.2M | 862.9M | 357.8M | -276.0M | 1.0B | 5.2B | 3.2B | 10.2B | 13.5B | 19.1B | 22.6B | 23.0B | 16.2B |
| Operating Margin % | 2.1% | 1.6% | 2.0% | 0.1% | -0.4% | 1.5% | 1.0% | -1.6% | 1.4% | 0.5% | -0.4% | 1.6% | 6.9% | 3.9% | 10.7% | 13.2% | 17.7% | 20.6% | 22.1% | 18.1% |
| Non Operating Income | 4.5B | 3.0B | -5.5B | 778.2M | 1.0B | -503.7M | 1.4B | 2.2B | -870.7M | 5.0B | 2.2B | 853.6M | -2.8B | 3.2B | 8.5B | 6.6B | 4.1B | 7.1B | 5.7B | 5.5B |
| Pretax Income | 5.8B | 4.0B | -4.2B | 814.0M | 747.1M | 490.4M | 2.1B | 1.2B | -7.8M | 5.3B | 1.9B | 1.9B | 2.4B | 6.4B | 18.7B | 20.1B | 23.2B | 29.7B | 28.7B | 21.8B |
| Income Tax | 541.1M | 520.8M | 11.2M | 320.1M | 416.0M | 429.9M | 309.1M | 61.4M | -367.5M | 656.5M | 500.4M | 230.9M | 1.3B | 1.1B | 2.8B | 3.8B | 4.6B | 5.6B | 4.9B | 3.6B |
| Income Continuing Operations | 5.3B | 3.5B | -4.2B | 493.9M | 331.1M | 60.5M | 1.8B | 1.2B | 359.7M | 4.7B | 1.4B | 1.7B | 1.1B | 5.2B | 15.9B | 16.3B | 18.7B | 24.2B | 23.8B | 18.2B |
| Net Income | 5.3B | 3.5B | -4.2B | 493.9M | 331.1M | 60.5M | 1.8B | 1.2B | 359.7M | 4.7B | 1.4B | 1.7B | 1.1B | 5.2B | 15.9B | 16.3B | 18.7B | 24.2B | 23.8B | 18.2B |
| Net Margin % | 8.2% | 5.4% | -6.4% | 0.8% | 0.5% | 0.1% | 2.6% | 2.0% | 0.6% | 7.0% | 2.2% | 2.5% | 1.4% | 6.3% | 16.8% | 15.9% | 17.3% | 22.0% | 22.9% | 20.3% |
| Net Income Parent | 4.9B | 3.3B | -4.1B | 453.1M | 298.2M | 65.8M | 1.7B | 1.2B | 141.4M | 4.4B | 941.6M | 866.3M | -661.2M | 3.4B | 14.4B | 15.0B | 17.5B | 23.1B | 23.0B | 17.7B |
| Other Comprehensive Income | 21.9B | 10.5B | -25.2B | 2.6B | -9.6B | -13.3B | 5.0B | 7.5B | -5.3B | 9.1B | -5.2B | 3.8B | -9.8B | -5.7B | -5.8B | 8.8B | -1.4B | 8.5B | -4.3B | 4.2B |
| Comprehensive Income | 27.2B | 14.0B | -29.4B | 3.1B | -9.3B | -13.3B | 6.8B | 8.7B | -5.0B | 13.8B | -3.8B | 5.5B | -8.7B | -538.2M | 10.1B | 25.1B | 17.3B | 32.7B | 19.5B | 22.3B |
| Eps Basic | 0.57 | 0.41 | -0.52 | 0.06 | 0.42 | 0.01 | 0.22 | 0.16 | 0.80 | 0.55 | 0.12 | 0.11 | 4.05 | 0.43 | 1.81 | 1.90 | 10.25 | 2.92 | 2.91 | 2.23 |
| 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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 46.1B | 55.2B | 56.6B | 64.9B | 66.4B | 65.0B | 73.3B | 80.0B | 80.3B | 79.6B | 89.4B | 91.2B | 89.4B | 86.9B | 76.1B | 76.8B | 74.5B | 67.3B | 66.1B | 61.0B |
| Accounts Receivable | 41.6B | 38.3B | 38.4B | 38.9B | 37.2B | 37.4B | 39.4B | 33.7B | 33.8B | 39.6B | 35.3B | 38.5B | 45.5B | 46.7B | 51.8B | 54.5B | 53.7B | 56.3B | 53.2B | 47.5B |
| Inventories | 51.3B | 50.7B | 49.5B | 50.5B | 51.7B | 53.7B | 50.4B | 50.0B | 50.6B | 50.6B | 52.7B | 54.3B | 53.0B | 57.1B | 60.7B | 59.1B | 57.6B | 50.5B | 48.1B | 43.9B |
| Other Current Assets | 13.8B | 7.0B | 5.4B | 8.2B | 6.4B | 6.8B | 5.9B | 5.2B | 5.2B | 6.6B | 6.2B | 7.7B | 5.9B | 5.8B | 6.6B | 7.3B | 5.9B | 5.5B | 5.1B | 4.4B |
| Current Assets | 177.8B | 175.4B | 174.0B | 188.0B | 185.5B | 195.8B | 210.1B | 213.8B | 215.1B | 220.5B | 237.1B | 247.5B | 243.2B | 250.0B | 272.1B | 261.2B | 255.9B | 248.5B | 242.2B | 224.9B |
| Equity Method Investments | 184.1B | 168.1B | 162.0B | 170.4B | 170.6B | 174.0B | 180.1B | 175.2B | 176.2B | 176.9B | 169.6B | 169.3B | 171.1B | 177.7B | 179.0B | 187.5B | 181.4B | 176.8B | 171.0B | 170.1B |
| Property Plant Equipment | 206.5B | 204.3B | 204.1B | 217.5B | 218.3B | 217.3B | 219.5B | 219.9B | 216.2B | 219.7B | 214.2B | 214.8B | 212.0B | 205.8B | 198.2B | 194.7B | 184.8B | 180.5B | 177.0B | 175.8B |
| Right Of Use Asset | 1.1B | 989.5M | 851.5M | 971.1M | 877.7M | 896.7M | 906.3M | 921.9M | 911.1M | 984.8M | 995.1M | 998.3M | 1.0B | 1.0B | 896.0M | 934.4M | 935.3M | 902.7M | 932.3M | 946.3M |
| Intangible Assets | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B | 2.0B | 2.0B | 2.1B |
| Deferred Tax Assets | 2.4B | 3.0B | 2.9B | 2.5B | 2.5B | 2.9B | 3.0B | 2.9B | 3.1B | 4.2B | 4.6B | 4.0B | 3.6B | 3.8B | 3.7B | 3.6B | 4.2B | 3.9B | 4.1B | 4.6B |
| Other Non Current Assets | 16.3B | 16.2B | 17.4B | 17.7B | 16.9B | 15.6B | 15.7B | 15.0B | 15.3B | 16.1B | 16.0B | 15.2B | 15.7B | 20.1B | 13.7B | 13.0B | 13.1B | 13.1B | 13.0B | 13.2B |
| Non Current Assets | 432.8B | 412.9B | 406.5B | 430.9B | 432.0B | 435.9B | 447.8B | 438.2B | 433.4B | 438.1B | 423.3B | 423.3B | 422.1B | 431.2B | 421.6B | 428.7B | 412.8B | 402.1B | 388.8B | 387.6B |
| Total Assets | 610.6B | 588.2B | 580.5B | 618.9B | 617.5B | 631.7B | 657.9B | 651.9B | 648.5B | 658.7B | 660.4B | 670.8B | 665.3B | 681.2B | 693.7B | 689.9B | 668.7B | 650.6B | 631.0B | 612.4B |
| Accounts Payable | 9.1B | 7.8B | 7.4B | 7.9B | 7.7B | 8.3B | 9.6B | 9.7B | 11.3B | 13.7B | 13.9B | 14.3B | 14.5B | 14.8B | 15.0B | 16.2B | 15.8B | 13.6B | 13.1B | 13.1B |
| Other Payables | 24.7B | 22.7B | 26.5B | 28.5B | 25.1B | 26.3B | 30.8B | 29.5B | 23.7B | 25.7B | 51.2B | 58.0B | 32.3B | 32.5B | 94.8B | 32.2B | 34.4B | 29.7B | 43.6B | 21.3B |
| Other Current Liabilities | 43.5B | 56.7B | 15.2B | 16.4B | 34.6B | 35.3B | 16.3B | 12.8B | 18.9B | 14.7B | 20.8B | 21.1B | 44.0B | 19.7B | 14.5B | 15.6B | 15.1B | 11.4B | 11.2B | 9.2B |
| Current Liabilities | 134.7B | 151.1B | 115.7B | 126.0B | 140.7B | 141.1B | 130.7B | 126.7B | 127.2B | 135.7B | 171.7B | 177.0B | 170.6B | 145.0B | 164.7B | 112.0B | 114.0B | 112.0B | 142.0B | 126.8B |
| Bonds Payable | 51.4B | 52.6B | 47.1B | 45.9B | 45.9B | 49.2B | 52.3B | 56.5B | 56.5B | 47.3B | 51.9B | 52.8B | 52.8B | 57.5B | 61.7B | 62.5B | 64.3B | 67.4B | 73.3B | 61.8B |
| Long Term Borrowings | 28.0B | 12.5B | 53.1B | 55.4B | 37.3B | 36.6B | 55.6B | 53.6B | 49.9B | 53.2B | 27.8B | 27.3B | 5.5B | 32.2B | 23.0B | 22.4B | 21.8B | 22.8B | 441.7M | 4.3B |
| Other Non Current Liabilities | 12.3B | 13.4B | 19.6B | 16.5B | 15.9B | 17.3B | 18.0B | 18.1B | 19.5B | 20.9B | 21.4B | 22.5B | 22.9B | 25.1B | 22.9B | 18.6B | 19.9B | 18.1B | 18.2B | 22.2B |
| Non Current Liabilities | 104.1B | 92.5B | 134.2B | 133.0B | 114.2B | 118.0B | 141.4B | 146.2B | 144.2B | 140.9B | 120.5B | 121.8B | 100.7B | 134.4B | 126.7B | 124.1B | 126.0B | 127.1B | 110.3B | 106.6B |
| Total Liabilities | 238.8B | 243.6B | 249.9B | 259.0B | 254.9B | 259.1B | 272.1B | 272.9B | 271.4B | 276.6B | 292.2B | 298.8B | 271.2B | 279.5B | 291.4B | 236.1B | 240.0B | 239.1B | 252.2B | 233.4B |
| Capital Stock | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B |
| Ordinary Shares | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B | 79.3B |
| Capital Surplus | 27.1B | 27.1B | 27.1B | 27.0B | 27.0B | 27.7B | 27.7B | 27.7B | 27.7B | 27.7B | 27.7B | 27.7B | 27.7B | 26.7B | 26.7B | 26.7B | 26.7B | 26.7B | 26.6B | 26.6B |
| Retained Earnings | 230.1B | 223.2B | 219.9B | 224.0B | 229.1B | 228.3B | 228.3B | 226.5B | 230.8B | 229.9B | 225.5B | 224.6B | 247.5B | 246.7B | 243.4B | 288.5B | 273.5B | 257.4B | 234.3B | 230.3B |
| Other Equity | 19.1B | -607.1M | -11.0B | 13.6B | 11.1B | 21.3B | 34.5B | 29.6B | 22.3B | 28.3B | 19.4B | 24.4B | 20.6B | 31.8B | 37.6B | 43.3B | 34.6B | 34.6B | 26.1B | 30.3B |
| Equity Parent | 355.7B | 329.0B | 315.3B | 344.0B | 346.6B | 356.7B | 369.8B | 363.1B | 360.1B | 365.2B | 351.9B | 356.0B | 375.1B | 384.5B | 386.9B | 437.8B | 414.1B | 398.0B | 366.3B | 366.5B |
| Total Equity | 371.8B | 344.6B | 330.6B | 359.9B | 362.6B | 372.6B | 385.8B | 379.0B | 377.1B | 382.1B | 368.2B | 372.0B | 394.1B | 401.8B | 402.3B | 453.8B | 428.7B | 411.5B | 378.8B | 379.0B |
| Total Liabilities Equity | 610.6B | 588.2B | 580.5B | 618.9B | 617.5B | 631.7B | 657.9B | 651.9B | 648.5B | 658.7B | 660.4B | 670.8B | 665.3B | 681.2B | 693.7B | 689.9B | 668.7B | 650.6B | 631.0B | 612.4B |
| 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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 6.5B | 615.1M | -3.4B | 814.0M | 4.5B | 3.8B | 3.3B | 1.2B | 9.1B | 9.1B | 3.8B | 1.9B | 47.6B | 45.1B | 38.8B | 20.1B | 103.5B | 80.2B | 50.5B | 21.8B |
| Depreciation | 21.9B | 16.3B | 10.9B | 5.6B | 22.0B | 16.5B | 11.0B | 5.3B | 22.4B | 15.9B | 10.5B | 5.1B | 19.5B | 14.6B | 9.7B | 4.8B | 18.2B | 13.5B | 8.9B | 4.4B |
| Amortization | 585.0M | 445.4M | 306.2M | 131.2M | 669.8M | 573.9M | 389.8M | 144.7M | 1.0B | 819.1M | 554.3M | 327.0M | 1.0B | 836.1M | 619.1M | 368.6M | 1.6B | 1.2B | 820.3M | 413.7M |
| Cash From Operations Adjustments | 8.6B | 14.5B | 6.6B | 1.4B | 18.8B | 13.4B | 3.8B | 5.1B | 35.7B | 25.2B | 16.0B | 10.9B | 75.3B | 57.2B | 25.6B | 11.4B | 78.9B | 55.5B | 25.6B | 14.3B |
| Change In Receivables | -3.6B | -519.0M | -853.4M | -986.5M | -3.8B | -3.9B | -5.8B | 181.4M | 11.9B | 6.8B | 10.6B | 6.8B | 9.0B | 7.8B | 2.6B | -674.0M | -11.0B | -12.8B | -10.8B | -5.7B |
| Change In Inventories | 393.0M | 967.3M | 3.0B | 1.4B | -2.7B | -3.6B | -125.4M | 425.0M | 2.5B | 2.2B | 216.1M | -1.3B | 4.0B | -176.0M | -3.6B | -1.6B | -15.1B | -8.6B | -6.3B | -2.1B |
| Change In Payables | -1.8B | -2.0B | -2.0B | -706.1M | -1.3B | -1.7B | -255.5M | -538.3M | -3.6B | -877.2M | -1.2B | 166.4M | -4.0B | -3.1B | 298.3M | 2.5B | 4.2B | 3.5B | 1.9B | 2.9B |
| Operating Cash Flow | 8.6B | 14.5B | 6.6B | 1.4B | 18.8B | 13.4B | 3.8B | 5.1B | 35.7B | 25.2B | 16.0B | 10.9B | 75.3B | 57.2B | 25.6B | 11.4B | -- | -- | -- | -- |
| Capex | -11.3B | -7.5B | -4.7B | -2.6B | -12.6B | -10.4B | -6.7B | -3.8B | -24.0B | -17.9B | -11.9B | -7.1B | -31.2B | -24.4B | -16.9B | -10.2B | -29.2B | -20.8B | -13.3B | -6.3B |
| Investing Cash Flow | -11.3B | -8.0B | -6.3B | -4.9B | -17.9B | -15.1B | -10.2B | -4.0B | -31.4B | -22.8B | -14.5B | -7.9B | -41.4B | -31.7B | -16.9B | -8.9B | -33.3B | -24.1B | -15.9B | -8.7B |
| Proceeds Long Term Debt | 55.8B | 21.8B | 9.8B | 8.5B | 34.0B | 31.5B | 15.7B | 12.3B | 29.8B | 25.2B | 0.00 | 0.00 | 14.8B | 14.8B | 0.00 | 0.00 | 25.3B | 24.7B | 2.3B | 2.1B |
| Repayment Long Term Debt | -53.8B | -23.0B | -11.5B | -9.5B | -34.2B | -31.6B | -18.1B | -16.2B | -9.0B | -7.7B | -622.7M | -609.1M | -6.0B | -3.2B | -2.2B | -172.8M | -5.4B | -4.5B | -4.5B | -2.5B |
| Bond Redemption | -10.6B | -7.3B | -4.2B | -- | -9.3B | -5.5B | -850.0M | 0.00 | -11.6B | -6.8B | -2.6B | -1.8B | -10.8B | -7.7B | -1.8B | -1.8B | -5.8B | -5.8B | 0.00 | 0.00 |
| Interest Paid | -4.0B | -2.9B | -2.1B | -914.7M | -4.5B | -3.2B | -2.1B | -945.2M | -4.0B | -3.1B | -1.8B | -277.5M | -2.3B | -1.4B | -698.7M | -220.0M | -1.5B | -1.1B | -672.9M | -202.2M |
| Financing Cash Flow | -16.8B | -10.6B | -1.4B | 616.9M | -20.1B | -16.9B | -5.8B | -5.5B | -11.9B | -15.3B | -508.5M | -1.7B | -22.9B | -19.1B | -10.5B | -4.1B | -25.9B | -18.5B | 1.8B | -254.6M |
| Net Change In Cash | -20.3B | -11.2B | -9.9B | -1.5B | -13.9B | -15.3B | -7.0B | -278.0M | -9.1B | -9.9B | -83.8M | 1.8B | 14.9B | 12.3B | 1.5B | 2.2B | 18.6B | 11.3B | 10.1B | 5.0B |
| Cash Beginning Of Period | 66.4B | 66.4B | 66.4B | 66.4B | 80.3B | 80.3B | 80.3B | 80.3B | 89.4B | 89.4B | 89.4B | 89.4B | 74.5B | 74.5B | 74.5B | 74.5B | 56.0B | 56.0B | 56.0B | 56.0B |
| Cash End Of Period | 46.1B | 55.2B | 56.6B | 64.9B | 66.4B | 65.0B | 73.3B | 80.0B | 80.3B | 79.6B | 89.4B | 91.2B | 89.4B | 86.9B | 76.1B | 76.8B | 74.5B | 67.3B | 66.1B | 61.0B |
| Income Before Tax Continuing | 6.5B | 615.1M | -3.4B | 814.0M | 4.5B | 3.8B | 3.3B | 1.2B | 9.1B | 9.1B | 3.8B | 1.9B | 47.6B | 45.1B | 38.8B | 20.1B | 103.5B | 80.2B | 50.5B | 21.8B |
| Interest Expense | 4.3B | 3.2B | 2.2B | 1.1B | 4.3B | 3.3B | 2.2B | 1.1B | 4.0B | 3.0B | 1.9B | 906.0M | 2.3B | 1.4B | 761.3M | 377.7M | 1.5B | 1.1B | 722.4M | 351.6M |
| Interest Income | -1.8B | -1.4B | -1.0B | -493.5M | -2.3B | -1.7B | -1.2B | -637.1M | -2.7B | -1.9B | -1.2B | -566.8M | -1.6B | -1.1B | -564.3M | -278.6M | -940.3M | -657.6M | -422.3M | -206.1M |