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 | 44.4B | 44.9B | 40.4B | 36.4B | 38.3B | 36.8B | 33.3B | 28.8B | 36.9B | 40.0B | 37.3B | 34.2B | 43.1B | 46.2B | 43.0B | 41.2B | 44.6B | 41.9B | 40.7B | 37.7B |
| Revenue Growth % | -1.2% | 11.1% | 11.0% | -4.9% | 4.2% | 10.5% | 15.7% | -22.0% | -7.6% | 7.1% | 9.1% | -20.7% | -6.7% | 7.5% | 4.2% | -7.5% | 6.5% | 2.9% | 7.8% | -- |
| Cost Of Revenue | 34.7B | 33.6B | 31.5B | 28.2B | 30.2B | 28.5B | 25.9B | 22.9B | 28.8B | 30.5B | 28.6B | 27.8B | 34.7B | 37.2B | 34.2B | 34.2B | 36.9B | 33.8B | 32.7B | 31.0B |
| Gross Profit | 9.6B | 11.2B | 8.9B | 8.2B | 8.1B | 8.3B | 7.4B | 5.8B | 8.1B | 9.4B | 8.7B | 6.4B | 8.4B | 9.0B | 8.8B | 7.1B | 7.7B | 8.1B | 8.0B | 6.7B |
| Gross Margin % | 21.7% | 25.0% | 22.1% | 22.6% | 21.3% | 22.4% | 22.2% | 20.3% | 22.0% | 23.6% | 23.3% | 18.8% | 19.5% | 19.5% | 20.4% | 17.1% | 17.3% | 19.3% | 19.7% | 17.8% |
| Operating Expenses | 5.0B | 6.6B | 5.2B | 4.5B | 4.6B | 4.3B | 4.1B | 3.6B | 4.7B | 4.8B | 4.4B | 4.3B | 5.1B | 4.6B | 4.4B | 4.1B | 4.1B | 4.6B | 4.2B | 4.6B |
| Operating Income | 4.7B | 4.7B | 3.7B | 3.7B | 3.5B | 3.9B | 3.3B | 2.2B | 3.4B | 4.6B | 4.3B | 2.2B | 3.3B | 4.4B | 4.4B | 3.0B | 3.6B | 3.5B | 3.8B | 2.1B |
| Operating Margin % | 10.5% | 10.4% | 9.2% | 10.1% | 9.1% | 10.7% | 9.9% | 7.8% | 9.3% | 11.6% | 11.6% | 6.3% | 7.7% | 9.5% | 10.2% | 7.2% | 8.1% | 8.4% | 9.3% | 5.6% |
| Non Operating Income | 559.6M | 886.3M | 535.7M | 993.8M | 491.1M | 509.1M | 802.4M | 898.1M | 934.4M | 1.1B | 969.9M | 821.0M | 1.5B | 954.0M | 623.2M | -324.4M | -455.4M | 350.7M | 1.3B | 3.4B |
| Pretax Income | 5.2B | 5.6B | 4.3B | 4.7B | 4.0B | 4.4B | 4.1B | 3.1B | 4.4B | 5.7B | 5.3B | 3.0B | 4.8B | 5.3B | 5.0B | 2.7B | 3.2B | 3.9B | 5.1B | 5.5B |
| Income Tax | 1.4B | 924.5M | 1.1B | 1.2B | 937.2M | 1.0B | 959.7M | 735.3M | 894.2M | 1.2B | 1.1B | 609.8M | 993.7M | 1.1B | 1.0B | 544.7M | 641.7M | 782.2M | 1.1B | 1.2B |
| Income Continuing Operations | 3.9B | 4.6B | 3.2B | 3.5B | 3.1B | 3.4B | 3.1B | 2.4B | 3.5B | 4.6B | 4.2B | 2.4B | 3.9B | 4.3B | 4.0B | 2.1B | 2.5B | 3.1B | 4.0B | 4.3B |
| Net Income | 3.9B | 4.6B | 3.2B | 3.5B | 3.1B | 3.4B | 3.1B | 2.4B | 3.5B | 4.6B | 4.2B | 2.4B | 3.9B | 4.3B | 4.0B | 2.1B | 2.5B | 3.1B | 4.0B | 4.3B |
| Net Margin % | 8.7% | 10.3% | 7.8% | 9.5% | 8.0% | 9.2% | 9.4% | 8.3% | 9.4% | 11.4% | 11.3% | 6.9% | 8.9% | 9.2% | 9.2% | 5.1% | 5.6% | 7.4% | 10.0% | 11.3% |
| Net Income Parent | 3.9B | 4.6B | 3.2B | 3.5B | 3.0B | 3.4B | 3.1B | 2.4B | 3.5B | 4.6B | 4.2B | 2.4B | 3.8B | 4.2B | 4.0B | 2.1B | 2.5B | 3.1B | 4.0B | 4.3B |
| Other Comprehensive Income | 2.4B | 3.1B | -10.0B | 1.4B | 1.6B | -295.7M | 690.8M | 2.7B | -3.1B | 2.7B | -65.7M | -163.9M | -1.5B | 2.2B | 1.5M | 2.9B | 138.2M | -300.0M | -938.6M | 723.9M |
| Comprehensive Income | 6.3B | 7.7B | -6.9B | 4.9B | 4.7B | 3.1B | 3.8B | 5.0B | 313.6M | 7.2B | 4.1B | 2.2B | 2.4B | 6.5B | 4.0B | 5.0B | 2.7B | 2.8B | 3.1B | 5.0B |
| Eps Basic | 6.64 | 2.05 | 1.39 | 1.51 | 5.21 | 1.48 | 1.36 | 1.04 | 6.36 | 1.99 | 1.84 | 1.03 | 6.19 | 1.86 | 1.74 | 0.92 | 6.01 | 1.33 | 1.74 | 1.83 |
| 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 | 81.0B | 86.7B | 92.2B | 105.7B | 100.7B | 99.0B | 96.7B | 84.8B | 92.7B | 94.8B | 83.7B | 77.7B | 91.1B | 70.5B | 70.5B | 68.5B | 68.3B | 69.5B | 65.6B | 71.3B |
| Accounts Receivable | 42.0B | 41.9B | 34.0B | 33.5B | 37.1B | 33.4B | 31.8B | 28.6B | 31.6B | 36.7B | 32.9B | 30.4B | 38.1B | 44.5B | 41.5B | 38.1B | 41.2B | 38.7B | 36.4B | 33.4B |
| Inventories | 34.3B | 30.2B | 25.9B | 27.4B | 26.8B | 26.3B | 25.3B | 25.4B | 25.8B | 26.0B | 23.3B | 25.4B | 27.7B | 31.4B | 30.7B | 31.3B | 32.3B | 30.8B | 28.6B | 26.7B |
| Other Current Assets | 4.4B | 4.0B | 3.1B | 2.6B | 2.5B | 2.5B | 2.4B | 2.2B | 2.1B | 2.5B | 2.6B | 2.6B | 2.5B | 3.0B | 2.9B | 2.8B | 2.6B | 2.7B | 2.8B | 2.5B |
| Current Assets | 164.0B | 164.2B | 156.5B | 171.2B | 169.1B | 162.7B | 160.8B | 152.8B | 155.6B | 167.1B | 153.3B | 149.5B | 165.0B | 167.7B | 158.0B | 150.6B | 147.1B | 144.5B | 138.5B | 137.7B |
| Equity Method Investments | 4.1B | 4.1B | 4.1B | 4.6B | 4.5B | 4.6B | 2.0B | 1.8B | 1.7B | 1.8B | 1.9B | 1.9B | 1.9B | 1.8B | 1.9B | 1.9B | 1.8B | 1.7B | 1.7B | 2.6B |
| Property Plant Equipment | 24.8B | 22.1B | 20.0B | 19.7B | 18.8B | 18.2B | 18.3B | 18.2B | 18.4B | 18.6B | 18.3B | 18.7B | 19.1B | 19.4B | 19.3B | 19.3B | 18.9B | 18.8B | 18.4B | 18.4B |
| Right Of Use Asset | 1.8B | 1.5B | 1.6B | 1.9B | 1.8B | 1.8B | 1.7B | 1.8B | 1.9B | 1.8B | 1.8B | 1.8B | 1.6B | 1.8B | 1.7B | 1.7B | 1.7B | 1.6B | 1.3B | 1.4B |
| Intangible Assets | 3.1B | 3.1B | 3.1B | 3.1B | 3.2B | 2.9B | 2.9B | 2.8B | 2.8B | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B | 4.6B | 4.6B | 4.6B |
| Deferred Tax Assets | 2.2B | 3.1B | 4.0B | 1.7B | 1.6B | 1.8B | 1.8B | 1.9B | 2.6B | 2.1B | 2.6B | 2.7B | 2.8B | 2.9B | 3.2B | 3.6B | 4.2B | 4.1B | 4.1B | 4.2B |
| Other Non Current Assets | 2.1B | 2.0B | 2.0B | 2.3B | 2.1B | 1.6B | 1.6B | 1.3B | 1.2B | 489.7M | 494.2M | 485.9M | 565.2M | 515.1M | 428.5M | 422.5M | 417.4M | 422.3M | 417.8M | 390.7M |
| Non Current Assets | 41.7B | 39.7B | 38.4B | 37.1B | 35.6B | 34.3B | 31.5B | 32.5B | 33.4B | 33.3B | 33.6B | 34.8B | 34.8B | 35.2B | 35.2B | 35.4B | 36.4B | 36.9B | 36.7B | 37.6B |
| Total Assets | 205.7B | 203.9B | 194.9B | 208.3B | 204.7B | 197.0B | 192.3B | 185.3B | 189.0B | 200.5B | 187.0B | 184.2B | 199.8B | 202.9B | 193.2B | 186.0B | 183.5B | 181.4B | 175.1B | 175.3B |
| Accounts Payable | 53.6B | 48.7B | 39.6B | 42.4B | 43.1B | 39.4B | 33.9B | 35.1B | 40.9B | 43.2B | 36.6B | 37.8B | 44.9B | 48.1B | 42.3B | 44.6B | 46.7B | 45.0B | 42.5B | 43.9B |
| Other Payables | 21.5B | 19.5B | 16.0B | 25.3B | 19.6B | 19.0B | 18.7B | 25.0B | 20.6B | 21.2B | 20.0B | 30.0B | 22.6B | 21.4B | 20.4B | 26.2B | 20.7B | 20.6B | 27.6B | 27.5B |
| Current Tax Liabilities | 8.2B | 7.4B | 8.0B | 8.4B | 7.2B | 6.5B | 7.1B | 7.6B | 7.0B | 6.6B | 6.3B | 6.1B | 5.6B | 6.6B | 7.3B | 7.5B | 7.3B | 7.0B | 6.9B | 7.2B |
| Other Current Liabilities | 4.3B | 4.4B | 4.6B | 5.5B | 5.9B | 6.0B | 6.4B | 5.8B | 5.2B | 5.0B | 4.7B | 4.4B | 4.2B | 4.6B | 3.6B | 3.3B | 3.0B | 3.1B | 2.8B | 2.7B |
| Current Liabilities | 109.6B | 114.3B | 108.2B | 112.2B | 107.9B | 104.8B | 98.8B | 95.3B | 98.0B | 109.9B | 99.5B | 101.0B | 111.8B | 117.0B | 114.1B | 111.0B | 107.9B | 108.8B | 98.6B | 101.9B |
| Long Term Borrowings | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 3.0B | 0.00 | 0.00 | 0.00 | 0.00 | -- | -- |
| Other Non Current Liabilities | 143.7M | 141.6M | 112.6M | 126.8M | 121.9M | 124.1M | 126.1M | 127.0M | 133.8M | 128.6M | 126.5M | 127.2M | 109.0M | 149.8M | 145.1M | 146.6M | 132.6M | 100.3M | 95.6M | 96.7M |
| Non Current Liabilities | 6.1B | 5.9B | 6.0B | 6.3B | 5.9B | 5.7B | 5.8B | 5.8B | 5.9B | 6.0B | 5.8B | 5.9B | 6.0B | 6.4B | 2.9B | 2.8B | 2.8B | 2.5B | 2.2B | 2.2B |
| Total Liabilities | 115.7B | 120.2B | 114.2B | 118.5B | 113.8B | 110.5B | 104.5B | 101.1B | 103.9B | 115.9B | 105.3B | 106.8B | 117.8B | 123.4B | 117.0B | 113.8B | 110.7B | 111.3B | 100.9B | 104.1B |
| Capital Stock | 23.2B | 23.2B | 23.4B | 23.4B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.7B | 23.7B | 23.6B | 23.6B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B |
| Ordinary Shares | 23.2B | 23.2B | 23.4B | 23.4B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.7B | 23.7B | 23.6B | 23.6B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B | 23.5B |
| Capital Surplus | 21.6B | 21.5B | 22.4B | 22.4B | 22.7B | 22.5B | 22.4B | 22.4B | 22.7B | 23.2B | 23.1B | 22.8B | 22.7B | 22.8B | 21.9B | 21.9B | 21.8B | 21.7B | 21.6B | 21.6B |
| Retained Earnings | 49.8B | 46.1B | 47.2B | 44.0B | 46.3B | 43.2B | 44.4B | 41.3B | 44.7B | 41.3B | 41.4B | 37.1B | 41.7B | 37.8B | 37.0B | 33.1B | 36.8B | 34.2B | 35.8B | 31.8B |
| Legal Reserve | 20.9B | 20.9B | 20.3B | 19.6B | 19.6B | 19.6B | 19.1B | 18.3B | 18.3B | 18.3B | 17.6B | 16.8B | 16.8B | 16.8B | 16.2B | 15.6B | 15.6B | 15.6B | 14.8B | 13.8B |
| Other Equity | -2.0B | -4.4B | -7.5B | 2.5B | 1.0B | -405.2M | -298.9M | -1.0B | -3.8B | -854.5M | -3.7B | -3.3B | -3.2B | -1.8B | -3.2B | -3.2B | -6.1B | -6.2B | -5.9B | -5.1B |
| Equity Parent | 89.8B | 83.6B | 80.5B | 89.6B | 90.8B | 86.0B | 87.3B | 83.5B | 84.4B | 83.8B | 81.0B | 76.8B | 81.4B | 78.9B | 75.6B | 71.6B | 72.3B | 69.6B | 73.8B | 70.6B |
| Total Equity | 90.0B | 83.8B | 80.6B | 89.8B | 90.9B | 86.5B | 87.8B | 84.2B | 85.1B | 84.5B | 81.7B | 77.4B | 82.0B | 79.5B | 76.2B | 72.2B | 72.9B | 70.1B | 74.3B | 71.1B |
| Total Liabilities Equity | 205.7B | 203.9B | 194.9B | 208.3B | 204.7B | 197.0B | 192.3B | 185.3B | 189.0B | 200.5B | 187.0B | 184.2B | 199.8B | 202.9B | 193.2B | 186.0B | 183.5B | 181.4B | 175.1B | 175.3B |
| 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 | 19.7B | 14.5B | 8.9B | 4.7B | 15.6B | 11.6B | 7.2B | 3.1B | 18.4B | 14.0B | 8.3B | 3.0B | 17.8B | 13.0B | 7.7B | 2.7B | 17.6B | 14.5B | 10.6B | 5.5B |
| Depreciation | 3.5B | 2.6B | 1.7B | 872.6M | 3.8B | 2.9B | 2.0B | 998.2M | 4.2B | 3.2B | 2.1B | 1.1B | 4.4B | 3.3B | 2.2B | 1.1B | 4.0B | 2.9B | 1.9B | 947.6M |
| Amortization | 193.6M | 147.4M | 100.0M | 49.9M | 204.9M | 131.0M | 84.5M | 41.0M | 168.8M | 126.5M | 83.4M | 40.4M | 154.1M | 113.4M | 72.8M | 36.4M | 183.6M | 136.1M | 89.3M | 44.9M |
| Cash From Operations Adjustments | 14.5B | 8.4B | 4.1B | 6.5B | 12.4B | 7.3B | 749.9M | 1.6B | 27.3B | 18.3B | 11.0B | 7.4B | 25.2B | 13.1B | 5.5B | 5.9B | 12.2B | 9.2B | 4.2B | 6.6B |
| Change In Receivables | -5.4B | -5.9B | 1.2B | 3.8B | -4.7B | -1.5B | 351.7M | 3.5B | 6.5B | 1.5B | 5.1B | 7.5B | 4.5B | -1.4B | 699.9M | 3.7B | -5.8B | -3.0B | -591.4M | 2.9B |
| Change In Inventories | -8.3B | -4.9B | -1.3B | -296.5M | 336.5M | 97.7M | 1.2B | 1.1B | 2.0B | 2.5B | 4.5B | 2.3B | 5.4B | 2.4B | 2.3B | 1.7B | -8.2B | -6.5B | -4.1B | -1.6B |
| Change In Payables | 11.1B | 7.7B | 40.5M | -1.3B | 299.1M | -2.6B | -8.5B | -6.9B | -3.6B | -2.7B | -8.2B | -6.9B | -4.7B | -2.5B | -6.4B | -3.4B | 4.5B | 2.7B | -148.0M | 760.1M |
| Operating Cash Flow | 14.5B | 8.4B | 4.1B | 6.5B | 12.4B | 7.3B | 749.9M | 1.6B | 27.3B | 18.3B | 11.0B | 7.4B | 25.2B | 13.1B | 5.5B | 5.9B | -- | -- | -- | -- |
| Capex | -6.9B | -4.9B | -3.0B | -1.2B | -3.5B | -2.5B | -1.5B | -863.0M | -3.7B | -2.6B | -1.3B | -821.8M | -4.2B | -3.4B | -2.2B | -1.0B | -3.7B | -2.7B | -1.6B | -849.1M |
| Investing Cash Flow | -7.4B | -5.3B | -3.2B | -1.5B | -4.8B | -3.0B | -2.0B | -8.5B | -3.3B | -3.5B | -8.0B | -8.6B | -4.5B | -14.6B | -9.7B | -6.4B | -3.1B | -1.7B | -1.5B | -792.7M |
| Proceeds Long Term Debt | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | -- | -- | -- | 3.0B | -- | -- | -- | 0.00 | -- | -- | -- |
| Repayment Long Term Debt | -- | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | -- | -- | -- | 3.0B | -- | -- | -- | 0.00 | -- | -- |
| Interest Paid | -1.5B | -1.2B | -732.6M | -396.3M | -1.5B | -1.1B | -619.8M | -356.8M | -1.6B | -1.2B | -719.1M | -400.3M | -573.9M | -335.1M | -145.6M | -54.7M | -223.4M | -149.4M | -94.4M | -42.8M |
| Financing Cash Flow | -23.1B | -10.9B | -1.5B | -1.3B | -3.4B | -1.3B | 2.6B | -2.6B | -22.0B | -12.6B | -9.6B | -11.9B | -2.2B | -1.0B | 3.9B | -1.3B | -11.8B | -8.7B | -8.4B | -6.6B |
| Net Change In Cash | -19.7B | -14.0B | -8.5B | 5.0B | 7.9B | 6.3B | 4.0B | -7.9B | 1.7B | 4.1B | -7.4B | -13.4B | 22.8B | 2.2B | 2.2B | 241.4M | -3.2B | -2.0B | -5.9B | -208.2M |
| Cash Beginning Of Period | 100.7B | 100.7B | 100.7B | 100.7B | 92.7B | 92.7B | 92.7B | 92.7B | 91.1B | 91.1B | 91.1B | 91.1B | 68.3B | 68.3B | 68.3B | 68.3B | 71.5B | 71.5B | 71.5B | 71.5B |
| Cash End Of Period | 81.0B | 86.7B | 92.2B | 105.7B | 100.7B | 99.0B | 96.7B | 84.8B | 92.7B | 95.1B | 83.7B | 77.7B | 91.1B | 70.5B | 70.5B | 68.5B | 68.3B | 69.5B | 65.6B | 71.3B |
| Income Before Tax Continuing | 19.7B | 14.5B | 8.9B | 4.7B | 15.6B | 11.6B | 7.2B | 3.1B | 18.4B | 14.0B | 8.3B | 3.0B | 17.8B | 13.0B | 7.7B | 2.7B | 17.6B | 14.5B | 10.6B | 5.5B |
| Interest Expense | 1.4B | 1.1B | 707.7M | 336.1M | 1.5B | 1.1B | 725.2M | 340.5M | 1.5B | 1.1B | 712.9M | 326.6M | 742.7M | 410.4M | 189.7M | 58.7M | 222.3M | 152.5M | 89.7M | 39.5M |
| Interest Income | -2.5B | -2.0B | -1.4B | -751.0M | -3.0B | -2.2B | -1.5B | -712.4M | -2.9B | -2.0B | -1.3B | -603.2M | -1.2B | -735.3M | -384.6M | -147.6M | -729.5M | -557.9M | -370.2M | -167.1M |