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 | 42.9B | 41.3B | 37.4B | 41.9B | 45.4B | 46.0B | 40.1B | 32.9B | 41.4B | 39.6B |
| Revenue Growth % | 4.0% | 10.3% | -10.8% | -7.7% | -1.3% | 14.8% | 21.8% | -20.6% | 4.6% | -- |
| Cost Of Revenue | 40.6B | 38.4B | 35.0B | 39.3B | 43.0B | 43.0B | 37.4B | 30.7B | 39.4B | 37.0B |
| Gross Profit | 2.3B | 2.9B | 2.4B | 2.7B | 2.4B | 3.1B | 2.6B | 2.2B | 2.0B | 2.6B |
| Gross Margin % | 5.4% | 7.0% | 6.5% | 6.4% | 5.3% | 6.6% | 6.6% | 6.6% | 4.9% | 6.5% |
| Operating Expenses | 1.6B | 1.7B | 1.4B | 1.7B | 1.6B | 1.6B | 1.5B | 1.2B | 1.5B | 1.6B |
| Operating Income | 711.1M | 1.2B | 1.1B | 1.0B | 800.0M | 1.4B | 1.1B | 954.4M | 530.5M | 981.9M |
| Operating Margin % | 1.7% | 2.8% | 2.9% | 2.5% | 1.8% | 3.1% | 2.9% | 2.9% | 1.3% | 2.5% |
| Non Operating Income | -66.5M | -374.0M | -630.6M | -85.0M | -428.1M | -408.4M | -121.4M | -299.7M | -563.2M | -432.9M |
| Pretax Income | 644.6M | 790.4M | 450.7M | 946.2M | 371.8M | 1.0B | 1.0B | 654.8M | -32.6M | 549.0M |
| Income Tax | 175.8M | 167.6M | 101.0M | 238.4M | -1.3M | 283.3M | 352.1M | 63.5M | 23.9M | 97.5M |
| Income Continuing Operations | 468.9M | 622.8M | 349.8M | 707.8M | 373.1M | 755.1M | 675.2M | 591.2M | -56.5M | 451.5M |
| Net Income | 468.9M | 622.8M | 349.8M | 707.8M | 373.1M | 755.1M | 675.2M | 591.2M | -56.5M | 451.5M |
| Net Margin % | 1.1% | 1.5% | 0.9% | 1.7% | 0.8% | 1.6% | 1.7% | 1.8% | -0.1% | 1.1% |
| Net Income Parent | 301.2M | 451.4M | 293.8M | 524.8M | 233.0M | 522.9M | 452.0M | 438.4M | 18.4M | 355.7M |
| Other Comprehensive Income | 682.9M | 2.3B | -5.0B | -124.7M | 1.3B | -728.9M | -7.9M | 441.8M | 37.3M | 1.1B |
| Comprehensive Income | 1.2B | 2.9B | -4.7B | 583.2M | 1.6B | 26.2M | 667.3M | 1.0B | -19.2M | 1.6B |
| Eps Basic | 1.05 | 0.30 | 0.20 | 0.35 | 1.11 | 0.35 | 0.30 | 0.30 | 0.51 | 0.24 |
| 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 | 13.9B | 10.4B | 10.4B | 17.0B | 9.6B | 13.9B | 12.1B | 15.8B | 16.9B | 13.2B |
| Accounts Receivable | 26.3B | 24.4B | 24.7B | 25.8B | 26.0B | 32.3B | 31.2B | 24.6B | 22.3B | 26.6B |
| Inventories | 21.5B | 23.0B | 18.6B | 17.6B | 20.4B | 21.1B | 20.1B | 18.7B | 18.9B | 24.6B |
| Other Current Assets | 1.1B | 1.3B | 1.2B | 584.0M | 574.0M | 759.5M | 765.0M | 945.7M | 929.3M | 851.0M |
| Current Assets | 77.1B | 74.9B | 64.8B | 79.1B | 75.8B | 84.5B | 75.1B | 71.1B | 74.3B | 78.5B |
| Equity Method Investments | 5.9B | 5.7B | 5.5B | 6.0B | 6.1B | 6.0B | 6.1B | 6.1B | 6.2B | 6.2B |
| Property Plant Equipment | 23.2B | 22.9B | 21.7B | 24.5B | 24.7B | 24.4B | 25.0B | 25.2B | 24.7B | 26.1B |
| Right Of Use Asset | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B | 1.3B | 1.3B | 1.5B |
| Intangible Assets | 1.6B | 1.6B | 1.5B | 454.0M | 464.0M | 159.3M | 160.9M | 183.6M | 208.8M | 237.5M |
| Deferred Tax Assets | 1.2B | 1.3B | 1.5B | 1.1B | 1.1B | 2.0B | 2.0B | 2.1B | 2.2B | 2.2B |
| Other Non Current Assets | 2.5B | 1.8B | 1.5B | 1.2B | 1.1B | 1.0B | 1.0B | 1.0B | 1.1B | 1.3B |
| Non Current Assets | 41.1B | 40.0B | 37.9B | 40.0B | 41.1B | 40.6B | 41.5B | 41.8B | 42.4B | 44.3B |
| Total Assets | 118.2B | 114.8B | 102.6B | 119.1B | 116.9B | 125.0B | 116.6B | 112.9B | 116.7B | 122.8B |
| Accounts Payable | 22.6B | 23.4B | 19.1B | 20.2B | 22.2B | 24.5B | 22.5B | 17.0B | 15.7B | 19.3B |
| Other Payables | 5.7B | 5.7B | 6.4B | 7.2B | 6.5B | 5.5B | 5.8B | 6.1B | 6.4B | 6.6B |
| Current Tax Liabilities | 668.6M | 688.5M | 606.8M | 665.1M | 500.1M | 626.7M | 447.4M | 417.9M | 374.9M | 499.0M |
| Other Current Liabilities | 8.8B | 2.8B | 3.2B | 3.9B | 4.0B | 6.1B | 3.6B | 4.2B | 5.1B | 6.0B |
| Current Liabilities | 65.4B | 58.6B | 46.8B | 50.6B | 53.1B | 63.8B | 57.1B | 52.4B | 55.7B | 66.9B |
| Long Term Borrowings | 13.7B | 18.8B | 21.1B | 28.5B | 23.9B | 22.3B | 20.4B | 22.3B | 23.5B | 20.9B |
| Other Non Current Liabilities | 991.3M | 974.5M | 806.8M | 838.8M | 805.1M | 807.9M | 806.3M | 785.4M | 798.6M | 958.7M |
| Non Current Liabilities | 16.2B | 21.1B | 23.3B | 31.0B | 26.2B | 25.4B | 23.5B | 25.4B | 26.5B | 24.2B |
| Total Liabilities | 81.6B | 79.7B | 70.2B | 81.6B | 79.3B | 89.2B | 80.6B | 77.7B | 82.1B | 91.2B |
| Capital Stock | 15.1B | 15.1B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B |
| Ordinary Shares | 15.1B | 15.1B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B | 15.0B |
| Capital Surplus | 1.8B | 1.8B | 1.8B | 1.8B | 1.6B | 1.6B | 1.5B | 1.6B | 1.6B | 1.2B |
| Retained Earnings | 3.1B | 2.8B | 2.4B | 2.1B | 2.6B | 2.3B | 1.8B | 1.3B | 1.3B | 2.0B |
| Legal Reserve | 676.8M | 676.8M | 676.8M | 508.6M | 508.6M | 508.6M | 508.6M | 495.3M | 495.3M | 495.3M |
| Other Equity | 2.7B | 2.3B | 669.4M | 4.0B | 4.4B | 3.3B | 3.9B | 3.8B | 3.8B | 2.7B |
| Equity Parent | 22.7B | 22.0B | 19.9B | 23.0B | 23.6B | 22.1B | 22.0B | 21.5B | 21.5B | 20.6B |
| Total Equity | 36.6B | 35.1B | 32.5B | 37.6B | 37.6B | 35.8B | 36.0B | 35.2B | 34.6B | 31.7B |
| Total Liabilities Equity | 118.2B | 114.8B | 102.6B | 119.1B | 116.9B | 125.0B | 116.6B | 112.9B | 116.7B | 122.8B |
| 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 | 2.8B | 2.2B | 1.4B | 946.2M | 3.1B | 2.7B | 1.7B | 654.8M | 1.2B | 1.2B |
| Depreciation | 2.6B | 1.9B | 1.3B | 666.8M | 2.9B | 2.1B | 1.4B | 700.1M | 3.1B | 2.3B |
| Amortization | 182.6M | 136.8M | 81.9M | 44.1M | 155.2M | 105.0M | 74.8M | 32.2M | 129.0M | 96.0M |
| Cash From Operations Adjustments | 6.2B | 7.1B | 7.2B | 2.5B | 4.5B | -4.1M | 2.3B | 2.2B | 16.1B | 11.3B |
| Change In Receivables | 2.6B | 4.5B | 4.2B | 292.7M | -3.7B | -10.1B | -9.0B | -2.1B | 10.4B | 6.2B |
| Change In Inventories | 1.2B | -321.9M | 4.1B | 2.8B | -1.6B | -2.2B | -1.3B | 173.9M | 7.6B | 1.9B |
| Change In Payables | -3.3B | -2.4B | -6.7B | -1.9B | 6.6B | 8.8B | 6.8B | 1.4B | -7.5B | -3.8B |
| Operating Cash Flow | 6.2B | 7.1B | 7.2B | 2.5B | 4.5B | -4.1M | 2.3B | 2.2B | 16.1B | 11.3B |
| Capex | -3.2B | -2.4B | -1.6B | -1.0B | -2.0B | -1.7B | -939.4M | -491.4M | -2.7B | -2.2B |
| Investing Cash Flow | -2.5B | -1.9B | -785.9M | -1.3B | -1.3B | -1.0B | -408.9M | -298.0M | -3.5B | -3.5B |
| Proceeds Long Term Debt | 25.4B | 15.2B | 18.2B | 8.1B | 12.1B | 9.7B | 3.3B | 1.2B | 7.0B | 2.4B |
| Repayment Long Term Debt | -32.4B | -21.8B | -21.0B | -4.7B | -13.1B | -10.2B | -8.5B | -3.5B | -2.6B | -1.7B |
| Interest Paid | -1.3B | -906.0M | -655.3M | -297.1M | -1.5B | -1.2B | -808.4M | -786.5M | -2.5B | -1.9B |
| Financing Cash Flow | 356.9M | -3.7B | -2.5B | 5.1B | -11.6B | -3.1B | -8.0B | -4.2B | -6.7B | -6.9B |
| Net Change In Cash | 4.2B | 740.6M | 797.5M | 7.4B | -7.1B | -2.9B | -4.8B | -1.1B | 7.0B | 3.3B |
| Cash Beginning Of Period | 9.6B | 9.6B | 9.6B | 9.8B | 16.9B | 16.9B | 16.9B | 16.9B | 9.9B | 9.9B |
| Cash End Of Period | 13.9B | 10.4B | 10.4B | 17.1B | 9.8B | 13.9B | 12.1B | 15.8B | 16.9B | 13.2B |
| Income Before Tax Continuing | 2.8B | 2.2B | 1.4B | 946.2M | 3.1B | 2.7B | 1.7B | 654.8M | 1.2B | 1.2B |
| Interest Expense | 1.3B | 900.7M | 597.3M | 288.8M | 1.5B | 1.1B | 741.4M | 452.2M | 2.5B | 1.9B |
| Interest Income | -558.2M | -434.3M | -313.3M | -170.5M | -706.9M | -515.9M | -353.6M | -196.0M | -705.9M | -501.5M |