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 | 68.8B | 61.5B | 60.1B | 63.7B | 70.8B | 67.3B | 67.5B | 65.4B | 67.0B | 65.4B |
| Revenue Growth % | 11.8% | 2.4% | -5.7% | -9.9% | 5.2% | -0.4% | 3.2% | -2.3% | 2.4% | -- |
| Cost Of Revenue | 55.6B | 49.7B | 48.1B | 48.9B | 57.0B | 53.1B | 53.8B | 53.1B | 54.9B | 53.3B |
| Gross Profit | 13.2B | 11.8B | 12.0B | 14.8B | 13.8B | 14.2B | 13.7B | 12.3B | 12.1B | 12.1B |
| Gross Margin % | 19.1% | 19.3% | 19.9% | 23.2% | 19.4% | 21.1% | 20.3% | 18.8% | 18.1% | 18.5% |
| Operating Expenses | 8.9B | 8.3B | 8.6B | 8.8B | 9.4B | 9.5B | 9.1B | 9.3B | 8.3B | 8.2B |
| Operating Income | 4.6B | 3.8B | 3.6B | 6.3B | 4.6B | 5.0B | 4.9B | 3.2B | 4.1B | 4.2B |
| Operating Margin % | 6.7% | 6.2% | 6.0% | 9.8% | 6.5% | 7.4% | 7.2% | 4.9% | 6.1% | 6.4% |
| Non Operating Income | 859.1M | 1.7B | 910.8M | -215.0M | 2.7B | 150.0M | 1.7B | 1.8B | 770.4M | 438.1M |
| Other Non Operating | 302.9M | 290.6M | 290.6M | 289.3M | 284.2M | 278.8M | 234.7M | 234.0M | 229.2M | 226.7M |
| Pretax Income | 5.5B | 5.6B | 4.5B | 6.1B | 7.3B | 5.1B | 6.6B | 5.0B | 4.8B | 4.6B |
| Income Tax | 639.0M | 1.1B | 1.4B | 1.5B | 1.6B | 1.1B | 1.0B | 1.3B | 577.0M | 804.8M |
| Income Continuing Operations | 4.8B | 4.4B | 3.1B | 4.5B | 5.6B | 4.1B | 5.5B | 3.7B | 4.3B | 3.8B |
| Net Income | 4.8B | 4.4B | 3.1B | 4.5B | 5.6B | 4.1B | 5.5B | 3.7B | 4.3B | 3.8B |
| Net Margin % | 7.0% | 7.2% | 5.2% | 7.1% | 8.0% | 6.1% | 8.2% | 5.7% | 6.4% | 5.8% |
| Net Income Parent | 2.4B | 2.1B | 973.2M | 2.3B | 3.0B | 2.0B | 3.4B | 1.6B | 2.5B | 2.0B |
| Other Comprehensive Income | 4.5B | 4.4B | -15.7B | 2.9B | 26.1M | -448.9M | 2.2B | 4.6B | -2.1B | 3.8B |
| Comprehensive Income | 9.4B | 8.8B | -12.5B | 7.4B | 5.7B | 3.6B | 7.7B | 8.3B | 2.1B | 7.6B |
| Eps Basic | 1.55 | 0.42 | 0.19 | 0.46 | 2.00 | 0.40 | 0.69 | 0.32 | 1.64 | 0.40 |
| 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 | 39.2B | 43.5B | 38.9B | 37.0B | 41.3B | 30.5B | 32.0B | 27.0B | 31.8B | 18.0B |
| Accounts Receivable | 34.8B | 33.3B | 30.7B | 34.5B | 35.6B | 35.6B | 36.0B | 34.9B | 32.6B | 35.1B |
| Inventories | 45.4B | 44.2B | 43.6B | 47.8B | 47.6B | 46.4B | 46.6B | 46.5B | 47.4B | 48.9B |
| Other Current Assets | 6.0B | 5.8B | 5.3B | 6.1B | 5.7B | 6.3B | 7.2B | 7.2B | 6.4B | 7.2B |
| Current Assets | 157.0B | 154.6B | 146.3B | 152.3B | 155.8B | 144.5B | 148.9B | 137.4B | 140.9B | 133.0B |
| Equity Method Investments | 78.2B | 76.1B | 72.6B | 78.5B | 81.4B | 80.8B | 81.0B | 80.6B | 79.1B | 80.8B |
| Property Plant Equipment | 174.1B | 173.6B | 172.6B | 182.0B | 182.1B | 178.2B | 179.4B | 180.3B | 178.3B | 175.7B |
| Right Of Use Asset | 20.1B | 20.0B | 20.7B | 20.4B | 20.2B | 20.5B | 20.5B | 22.0B | 19.9B | 17.4B |
| Intangible Assets | 81.4B | 80.2B | 81.9B | 83.8B | 85.6B | 87.3B | 89.2B | 90.8B | 92.5B | 77.3B |
| Deferred Tax Assets | 2.6B | 2.7B | 2.7B | 3.0B | 2.9B | 2.9B | 3.0B | 3.0B | 2.9B | 2.7B |
| Other Non Current Assets | 12.6B | 14.6B | 14.3B | 15.1B | 15.1B | 17.1B | 17.1B | 18.0B | 17.8B | 14.1B |
| Non Current Assets | 513.9B | 510.6B | 508.4B | 526.3B | 526.3B | 527.6B | 530.5B | 534.2B | 530.5B | 503.4B |
| Total Assets | 670.9B | 665.2B | 654.7B | 678.6B | 682.1B | 672.1B | 679.4B | 671.6B | 671.4B | 636.4B |
| Accounts Payable | 26.3B | 23.8B | 20.3B | 20.6B | 24.4B | 22.1B | 21.9B | 19.7B | 22.0B | 21.7B |
| Other Payables | 18.1B | 18.7B | 35.1B | 17.4B | 19.7B | 19.9B | 35.3B | 19.6B | 20.6B | 20.5B |
| Current Tax Liabilities | 2.5B | 1.8B | 2.5B | 3.7B | 3.1B | 2.4B | 2.5B | 3.4B | 2.8B | 3.3B |
| Other Current Liabilities | 37.9B | 50.2B | 38.2B | 31.4B | 32.4B | 28.2B | 34.4B | 34.6B | 32.4B | 29.8B |
| Current Liabilities | 149.8B | 157.3B | 144.3B | 129.8B | 129.6B | 128.4B | 149.4B | 132.4B | 118.5B | 151.2B |
| Bonds Payable | 90.1B | 81.7B | 85.6B | 96.7B | 94.4B | 97.6B | 92.6B | 98.1B | 96.1B | 91.0B |
| Long Term Borrowings | 74.4B | 81.7B | 88.1B | 86.1B | 99.9B | 94.4B | 90.2B | 85.2B | 111.5B | 70.4B |
| Other Non Current Liabilities | 6.3B | 5.8B | 6.2B | 6.3B | 6.5B | 6.7B | 5.9B | 6.2B | 6.4B | 6.2B |
| Non Current Liabilities | 206.1B | 202.3B | 213.8B | 222.0B | 233.0B | 229.8B | 219.7B | 221.2B | 243.3B | 204.3B |
| Total Liabilities | 355.9B | 359.6B | 358.1B | 351.8B | 362.6B | 358.2B | 369.1B | 353.6B | 361.8B | 355.5B |
| Capital Stock | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B |
| Ordinary Shares | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B | 53.5B |
| Capital Surplus | 13.3B | 13.3B | 13.3B | 13.3B | 13.3B | 13.2B | 13.3B | 13.3B | 13.3B | 6.7B |
| Retained Earnings | 156.4B | 154.4B | 152.3B | 159.8B | 157.4B | 154.3B | 152.3B | 156.0B | 154.0B | 151.7B |
| Legal Reserve | 23.6B | 23.6B | 23.6B | 22.5B | 22.5B | 22.5B | 22.5B | 21.6B | 21.6B | 21.6B |
| Other Equity | 6.2B | 2.0B | -2.5B | 12.0B | 9.5B | 9.4B | 10.2B | 8.2B | 4.4B | 5.7B |
| Equity Parent | 229.4B | 223.2B | 216.5B | 238.6B | 233.7B | 230.5B | 229.3B | 231.0B | 225.2B | 217.6B |
| Total Equity | 315.0B | 305.6B | 296.6B | 326.8B | 319.4B | 313.9B | 310.3B | 318.0B | 309.6B | 280.9B |
| Total Liabilities Equity | 670.9B | 665.2B | 654.7B | 678.6B | 682.1B | 672.1B | 679.4B | 671.6B | 671.4B | 636.4B |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 21.6B | 16.2B | 10.6B | 6.1B | 24.0B | 16.8B | 11.6B | 5.0B | 18.8B | 13.9B |
| Depreciation | 22.4B | 16.7B | 11.1B | 5.6B | 22.8B | 17.2B | 11.5B | 5.8B | 20.9B | 15.6B |
| Amortization | 8.1B | 6.1B | 4.1B | 2.1B | 8.2B | 6.2B | 4.1B | 2.1B | 7.3B | 5.5B |
| Cash From Operations Adjustments | 42.8B | 31.8B | 17.9B | 4.7B | 44.4B | 31.6B | 17.3B | 8.3B | 46.5B | 34.2B |
| Change In Receivables | -41.4M | 1.1B | 3.4B | 1.3B | -2.5B | -2.7B | -2.9B | -2.0B | -2.7B | -5.9B |
| Change In Inventories | 1.8B | 2.7B | 2.8B | 180.0M | 836.8M | 2.3B | 2.3B | 1.7B | 7.3B | 6.2B |
| Change In Payables | 2.1B | -5.2M | -3.4B | -3.9B | 1.0B | -658.5M | -1.3B | -2.8B | 2.1B | 2.3B |
| Operating Cash Flow | 42.8B | 31.8B | 17.9B | 4.7B | 44.4B | 31.6B | 17.3B | 8.3B | 46.5B | 34.2B |
| Capex | -13.8B | -10.0B | -6.5B | -2.7B | -15.4B | -11.4B | -8.0B | -4.5B | -22.0B | -16.7B |
| Investing Cash Flow | -12.7B | -9.0B | -3.2B | -1.8B | -10.0B | -9.0B | -5.9B | -3.8B | -15.3B | -16.1B |
| Proceeds Long Term Debt | 250.1B | 193.5B | 138.4B | 75.3B | 383.6B | 305.8B | 178.3B | 91.5B | 311.8B | 211.0B |
| Repayment Long Term Debt | -275.9B | -207.7B | -147.5B | -89.2B | -396.7B | -323.3B | -199.3B | -116.8B | -298.4B | -230.8B |
| Bond Redemption | -22.9B | -13.2B | -13.2B | -1.5B | -23.7B | -19.2B | -11.2B | 0.00 | -21.0B | -21.0B |
| Interest Paid | -4.4B | -3.2B | -2.1B | -968.9M | -4.2B | -3.3B | -1.9B | -783.9M | -4.5B | -3.5B |
| Financing Cash Flow | -31.9B | -19.5B | -16.1B | -7.4B | -25.4B | -24.3B | -11.6B | -9.5B | -45.3B | -47.0B |
| Net Change In Cash | -2.1B | 2.2B | -2.4B | -4.3B | 9.6B | -1.2B | 278.1M | -4.7B | -15.5B | -29.3B |
| Cash Beginning Of Period | 41.3B | 41.3B | 41.3B | 41.3B | 31.8B | 31.8B | 31.8B | 31.8B | 47.2B | 47.2B |
| Cash End Of Period | 39.2B | 43.5B | 38.9B | 37.0B | 41.3B | 30.5B | 32.0B | 27.0B | 31.8B | 18.0B |
| Income Before Tax Continuing | 21.6B | 16.2B | 10.6B | 6.1B | 24.0B | 16.8B | 11.6B | 5.0B | 18.8B | 13.9B |
| Interest Expense | 4.5B | 3.4B | 2.3B | 1.2B | 4.5B | 3.3B | 2.2B | 1.1B | 4.4B | 3.4B |
| Interest Income | -660.0M | -453.1M | -330.9M | -130.0M | -760.6M | -546.7M | -364.9M | -121.5M | -740.3M | -554.8M |