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 | 61.8B | 59.1B | 58.8B | 57.9B | 60.4B | 60.5B | 56.8B | 54.6B | 55.0B | 57.1B |
| Revenue Growth % | 4.5% | 0.6% | 1.6% | -4.2% | -0.2% | 6.5% | 4.0% | -0.6% | -3.7% | -- |
| Cost Of Revenue | 42.9B | 41.5B | 41.9B | 42.4B | 42.0B | 40.1B | 36.8B | 37.7B | 37.2B | 36.6B |
| Gross Profit | 19.0B | 17.6B | 16.9B | 15.4B | 18.3B | 20.4B | 20.0B | 16.9B | 17.8B | 20.5B |
| Gross Margin % | 30.7% | 29.8% | 28.7% | 26.7% | 30.4% | 33.8% | 35.2% | 30.9% | 32.4% | 35.9% |
| Operating Expenses | 7.4B | 7.0B | 6.5B | 6.1B | 6.7B | 6.6B | 6.3B | 5.7B | 6.6B | 5.7B |
| Operating Income | 12.2B | 11.1B | 10.8B | 9.8B | 12.0B | 14.1B | 13.9B | 11.7B | 12.4B | 15.3B |
| Operating Margin % | 19.8% | 18.8% | 18.4% | 16.9% | 19.8% | 23.3% | 24.5% | 21.4% | 22.6% | 26.8% |
| Non Operating Income | 3.3B | 3.5B | -665.7M | -439.3M | -1.4B | 2.5B | 2.5B | 1.1B | 2.2B | 3.3B |
| Other Non Operating | 651.3M | 467.5M | 408.9M | 462.2M | 362.2M | 229.6M | 219.2M | 513.0M | 1.3B | 572.6M |
| Pretax Income | 15.5B | 14.6B | 10.2B | 9.3B | 10.5B | 16.6B | 16.4B | 12.7B | 14.6B | 18.6B |
| Income Tax | 5.5B | -300.3M | 1.3B | 1.6B | 2.1B | 2.1B | 2.6B | 2.3B | 1.5B | 2.7B |
| Income Continuing Operations | 10.0B | 14.9B | 8.8B | 7.7B | 8.5B | 14.4B | 13.8B | 10.4B | 13.2B | 16.0B |
| Net Income | 10.0B | 14.9B | 8.8B | 7.7B | 8.5B | 14.4B | 13.8B | 10.4B | 13.2B | 16.0B |
| Net Margin % | 16.2% | 25.3% | 15.1% | 13.4% | 14.0% | 23.9% | 24.3% | 19.1% | 24.0% | 28.0% |
| Net Income Parent | 10.1B | 15.0B | 8.9B | 7.8B | 8.5B | 14.5B | 13.8B | 10.5B | 13.2B | 16.0B |
| Other Comprehensive Income | 8.7B | 9.0B | -27.1B | 4.5B | 1.3B | -2.3B | 1.4B | 8.0B | -3.8B | 7.1B |
| Comprehensive Income | 18.7B | 23.9B | -18.2B | 12.2B | 9.7B | 12.1B | 15.2B | 18.4B | 9.4B | 23.1B |
| Eps Basic | 3.34 | 1.20 | 0.71 | 0.62 | 3.80 | 1.16 | 1.11 | 0.84 | 4.93 | 1.29 |
| 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 | 110.7B | 104.2B | 112.0B | 106.4B | 105.0B | 103.4B | 121.2B | 119.4B | 132.6B | 140.6B |
| Accounts Receivable | 30.8B | 31.6B | 31.7B | 34.4B | 32.7B | 33.0B | 32.0B | 30.2B | 29.2B | 30.4B |
| Inventories | 37.2B | 35.2B | 34.0B | 35.4B | 35.8B | 38.1B | 36.3B | 34.6B | 35.7B | 36.6B |
| Other Current Assets | 1.2B | 1.0B | 898.1M | 885.1M | 614.9M | 1.6B | 714.2M | 735.2M | 877.2M | 985.8M |
| Current Assets | 204.8B | 192.9B | 195.2B | 192.3B | 189.7B | 193.6B | 207.2B | 205.2B | 216.8B | 219.3B |
| Equity Method Investments | 48.6B | 44.7B | 41.7B | 42.4B | 43.3B | 46.8B | 48.2B | 46.8B | 45.4B | 43.2B |
| Property Plant Equipment | 271.4B | 265.3B | 258.6B | 282.1B | 279.1B | 276.4B | 274.0B | 254.1B | 239.1B | 212.4B |
| Right Of Use Asset | 7.5B | 7.5B | 7.3B | 7.9B | 8.0B | 8.1B | 7.5B | 7.7B | 7.0B | 7.3B |
| Intangible Assets | 4.7B | 4.5B | 3.8B | 3.9B | 4.2B | 3.9B | 4.0B | 4.0B | 4.4B | 4.0B |
| Deferred Tax Assets | 8.5B | 5.3B | 5.3B | 5.4B | 5.2B | 5.4B | 5.0B | 5.0B | 5.1B | 5.1B |
| Other Non Current Assets | 6.7B | 7.7B | 9.0B | 9.9B | 11.6B | 10.3B | 10.8B | 13.5B | 12.5B | 28.4B |
| Non Current Assets | 374.2B | 362.5B | 353.0B | 380.6B | 380.5B | 380.7B | 379.7B | 361.9B | 342.4B | 328.0B |
| Total Assets | 579.0B | 555.4B | 548.1B | 573.0B | 570.2B | 574.3B | 587.0B | 567.1B | 559.2B | 547.3B |
| Accounts Payable | 9.2B | 8.0B | 8.5B | 9.3B | 7.6B | 9.0B | 8.2B | 7.5B | 7.5B | 8.4B |
| Other Payables | 36.1B | 31.9B | 67.2B | 30.5B | 34.6B | 36.2B | 86.0B | 37.2B | 44.9B | 38.6B |
| Current Tax Liabilities | 3.6B | 1.3B | 3.1B | 4.3B | 3.4B | 1.8B | 3.7B | 8.0B | 6.7B | 6.2B |
| Other Current Liabilities | 27.0B | 21.1B | 20.8B | 18.0B | 17.4B | 19.4B | 17.9B | 19.0B | 21.6B | 17.1B |
| Current Liabilities | 87.6B | 82.3B | 110.4B | 72.9B | 75.3B | 88.3B | 125.0B | 88.4B | 99.0B | 92.1B |
| Bonds Payable | 34.1B | 29.3B | 24.3B | 24.6B | 24.6B | 24.6B | 24.6B | 24.6B | 24.6B | 28.0B |
| Long Term Borrowings | 11.3B | 24.5B | 17.3B | 20.0B | 30.9B | 33.6B | 22.9B | 18.9B | 20.7B | 21.4B |
| Other Non Current Liabilities | 47.1B | 46.1B | 45.7B | 50.0B | 47.2B | 45.4B | 46.1B | 45.3B | 44.8B | 46.1B |
| Non Current Liabilities | 111.5B | 111.9B | 100.7B | 109.3B | 116.8B | 117.5B | 105.9B | 100.4B | 100.6B | 105.2B |
| Total Liabilities | 199.1B | 194.2B | 211.1B | 182.1B | 192.0B | 205.8B | 230.9B | 188.8B | 199.6B | 197.3B |
| Capital Stock | 125.9B | 125.6B | 125.6B | 125.6B | 125.6B | 125.3B | 125.3B | 125.3B | 125.3B | 125.0B |
| Ordinary Shares | 125.9B | 125.6B | 125.6B | 125.6B | 125.6B | 125.3B | 125.3B | 125.3B | 125.3B | 125.0B |
| Capital Surplus | 15.4B | 15.0B | 15.0B | 15.0B | 14.8B | 14.3B | 14.3B | 14.3B | 14.3B | 13.4B |
| Retained Earnings | 232.9B | 222.7B | 207.7B | 234.6B | 226.8B | 218.2B | 203.7B | 227.5B | 217.1B | 203.5B |
| Legal Reserve | 41.5B | 41.5B | 41.5B | 36.7B | 36.7B | 36.7B | 36.7B | 30.5B | 30.5B | 30.5B |
| Other Equity | 5.6B | -2.2B | -11.4B | 15.4B | 10.7B | 10.4B | 12.4B | 10.8B | 2.6B | 7.7B |
| Equity Parent | 379.8B | 361.1B | 336.9B | 390.6B | 377.9B | 368.2B | 355.8B | 377.9B | 359.2B | 349.7B |
| Total Equity | 379.9B | 361.2B | 337.0B | 390.8B | 378.2B | 368.5B | 356.1B | 378.2B | 359.6B | 350.0B |
| Total Liabilities Equity | 579.0B | 555.4B | 548.1B | 573.0B | 570.2B | 574.3B | 587.0B | 567.1B | 559.2B | 547.3B |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 49.6B | 34.1B | 19.5B | 9.3B | 56.2B | 45.7B | 29.1B | 12.7B | 70.9B | 56.3B |
| Depreciation | 56.4B | 41.5B | 27.2B | 13.4B | 45.5B | 32.8B | 20.7B | 10.3B | 37.8B | 27.8B |
| Amortization | 2.8B | 2.1B | 1.4B | 701.3M | 2.7B | 1.9B | 1.3B | 627.8M | 2.7B | 2.0B |
| Cash From Operations Adjustments | 99.9B | 66.9B | 45.9B | 23.8B | 93.9B | 60.9B | 43.5B | 20.8B | 86.0B | 59.8B |
| Change In Receivables | 1.8B | 499.5M | -77.4M | -1.0B | -3.3B | -3.6B | -2.7B | -822.8M | 7.2B | 6.0B |
| Change In Inventories | -1.8B | -140.5M | 542.7M | 705.7M | 365.3M | -1.9B | -427.4M | 1.4B | -4.9B | -5.4B |
| Change In Payables | 1.6B | 582.3M | 1.2B | 1.5B | 14.6M | 1.4B | 632.4M | -114.2M | -1.3B | -584.2M |
| Operating Cash Flow | 99.9B | 66.9B | 45.9B | 23.8B | 93.9B | 60.9B | 43.5B | 20.8B | 86.0B | 59.8B |
| Capex | -47.7B | -32.9B | -21.7B | -14.2B | -88.5B | -70.3B | -48.5B | -28.5B | -91.5B | -71.1B |
| Investing Cash Flow | -53.2B | -36.1B | -19.9B | -10.5B | -85.9B | -69.0B | -45.0B | -29.9B | -97.8B | -71.0B |
| Proceeds Long Term Debt | 25.1B | 21.4B | 2.8B | 1.3B | 36.3B | 25.4B | 11.6B | 5.7B | 15.4B | 15.4B |
| Repayment Long Term Debt | -46.8B | -29.8B | -17.6B | -12.3B | -23.1B | -10.3B | -7.6B | -7.2B | -11.6B | -11.1B |
| Bond Redemption | 0.00 | 0.00 | 0.00 | 0.00 | -8.5B | -5.1B | -5.1B | -2.1B | 0.00 | 0.00 |
| Interest Paid | -1.0B | -806.5M | -458.9M | -167.5M | -1.3B | -886.5M | -544.0M | -154.2M | -1.0B | -614.6M |
| Financing Cash Flow | -39.2B | -27.8B | -12.6B | -13.8B | -39.2B | -24.9B | -12.1B | -6.4B | -29.1B | -25.2B |
| Net Change In Cash | 5.7B | -782.8M | 7.0B | 1.4B | -27.6B | -29.1B | -10.9B | -13.1B | -41.3B | -33.2B |
| Cash Beginning Of Period | 105.0B | 105.0B | 105.0B | 105.0B | 132.6B | 132.6B | 132.6B | 132.6B | 173.8B | 173.8B |
| Cash End Of Period | 110.7B | 104.2B | 112.0B | 106.4B | 105.0B | 103.4B | 121.7B | 119.4B | 132.6B | 140.6B |
| Income Before Tax Continuing | 49.6B | 34.1B | 19.5B | 9.3B | 56.2B | 45.7B | 29.1B | 12.7B | 70.9B | 56.3B |
| Interest Expense | 1.5B | 1.1B | 710.3M | 386.2M | 1.7B | 1.2B | 753.4M | 395.1M | 1.5B | 1.1B |
| Interest Income | -2.3B | -1.8B | -1.2B | -605.3M | -3.7B | -2.9B | -2.1B | -1.1B | -4.9B | -3.6B |