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 | 2606.4B | 2058.9B | 1793.5B | 1644.3B | 2130.5B | 1854.6B | 1550.6B | 1324.0B | 1852.1B | 1543.2B |
| Revenue Growth % | 26.6% | 14.8% | 9.1% | -22.8% | 14.9% | 19.6% | 17.1% | -28.5% | 20.0% | -- |
| Cost Of Revenue | 2453.0B | 1928.2B | 1679.9B | 1543.8B | 1999.5B | 1739.8B | 1451.0B | 1240.3B | 1738.8B | 1440.4B |
| Gross Profit | 153.3B | 130.8B | 113.5B | 100.5B | 131.0B | 114.7B | 99.5B | 83.7B | 113.3B | 102.8B |
| Gross Margin % | 5.9% | 6.4% | 6.3% | 6.1% | 6.2% | 6.2% | 6.4% | 6.3% | 6.1% | 6.7% |
| Operating Expenses | 67.7B | 60.2B | 56.9B | 54.0B | 66.6B | 60.0B | 54.9B | 46.9B | 64.4B | 56.6B |
| Operating Income | 85.6B | 70.5B | 56.6B | 46.5B | 64.5B | 54.8B | 44.6B | 36.8B | 48.9B | 46.1B |
| Operating Margin % | 3.3% | 3.4% | 3.2% | 2.8% | 3.0% | 3.0% | 2.9% | 2.8% | 2.6% | 3.0% |
| Non Operating Income | -3.3B | 16.4B | 8.6B | 12.6B | -1.2B | 12.9B | 3.8B | -4.2B | 18.0B | 11.1B |
| Pretax Income | 82.3B | 86.9B | 65.1B | 59.1B | 63.3B | 67.7B | 48.4B | 32.5B | 66.9B | 57.2B |
| Income Tax | 28.6B | 20.9B | 15.6B | 13.3B | 10.8B | 12.3B | 9.5B | 7.6B | 8.6B | 9.7B |
| Income Continuing Operations | 53.6B | 66.0B | 49.5B | 45.8B | 52.5B | 55.3B | 38.9B | 24.9B | 58.3B | 47.5B |
| Net Income | 53.6B | 66.0B | 49.5B | 45.8B | 52.5B | 55.3B | 38.9B | 24.9B | 58.3B | 47.5B |
| Net Margin % | 2.1% | 3.2% | 2.8% | 2.8% | 2.5% | 3.0% | 2.5% | 1.9% | 3.1% | 3.1% |
| Net Income Parent | 45.2B | 57.7B | 44.4B | 42.1B | 46.3B | 49.3B | 35.0B | 22.0B | 53.1B | 43.1B |
| Other Comprehensive Income | 91.6B | 103.2B | -247.6B | 37.5B | -2.7B | 15.4B | 13.4B | 52.6B | -55.2B | 54.6B |
| Comprehensive Income | 145.2B | 169.2B | -198.0B | 83.3B | 49.8B | 70.7B | 52.3B | 77.5B | 3.1B | 102.1B |
| Eps Basic | 3.24 | 4.15 | 3.19 | 3.03 | 3.34 | 3.55 | 2.53 | 1.59 | 3.83 | 3.11 |
| 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 | 1016.4B | 865.3B | 870.5B | 929.3B | 937.1B | 791.1B | 1048.7B | 1163.4B | 1197.7B | 1208.0B |
| Accounts Receivable | 1151.5B | 1223.2B | 906.4B | 1034.4B | 1104.2B | 1170.0B | 843.6B | 700.9B | 856.4B | 965.1B |
| Inventories | 1095.6B | 1185.7B | 935.8B | 1047.6B | 835.0B | 883.5B | 808.5B | 753.2B | 730.8B | 772.3B |
| Other Current Assets | 1.7B | 1.5B | 6.6B | 1.8B | 1.6B | 1.8B | 1.8B | 1.9B | 1.7B | 1.7B |
| Current Assets | 3961.8B | 3821.8B | 3159.8B | 3533.1B | 3375.8B | 3296.2B | 3006.2B | 2848.3B | 3036.0B | 3150.6B |
| Equity Method Investments | 197.6B | 189.8B | 183.2B | 201.8B | 200.1B | 203.3B | 196.6B | 185.0B | 198.5B | 200.8B |
| Property Plant Equipment | 543.4B | 491.8B | 458.1B | 492.0B | 468.8B | 434.7B | 424.2B | 410.4B | 394.0B | 383.2B |
| Right Of Use Asset | 61.2B | 55.3B | 53.9B | 59.3B | 55.5B | 51.2B | 50.4B | 45.4B | 41.3B | 41.4B |
| Intangible Assets | 39.7B | 38.9B | 38.1B | 42.6B | 42.4B | 41.1B | 40.9B | 40.5B | 39.6B | 50.5B |
| Deferred Tax Assets | 27.9B | 25.1B | 24.5B | 25.8B | 24.0B | 22.6B | 20.3B | 20.4B | 20.2B | 19.8B |
| Other Non Current Assets | 23.6B | 17.9B | 18.6B | 28.8B | 21.7B | 16.7B | 21.4B | 21.3B | 15.6B | 28.3B |
| Non Current Assets | 1142.8B | 1072.6B | 979.1B | 1053.7B | 1018.7B | 976.1B | 960.6B | 925.4B | 903.8B | 912.8B |
| Total Assets | 5104.7B | 4894.5B | 4138.9B | 4586.8B | 4394.5B | 4272.3B | 3966.8B | 3773.6B | 3939.8B | 4063.4B |
| Accounts Payable | 1310.1B | 1358.4B | 984.1B | 1110.2B | 1112.8B | 1135.9B | 879.8B | 719.2B | 878.9B | 937.7B |
| Other Payables | 272.1B | 247.0B | 308.9B | 317.7B | 255.9B | 216.8B | 292.6B | 274.8B | 227.4B | 227.3B |
| Current Tax Liabilities | 42.2B | 27.3B | 19.7B | 28.3B | 27.5B | 15.2B | 13.5B | 24.2B | 24.7B | 20.7B |
| Other Current Liabilities | 146.7B | 187.6B | 164.9B | 167.1B | 164.5B | 125.1B | 151.6B | 165.3B | 186.8B | 196.8B |
| Current Liabilities | 2710.8B | 2701.8B | 2130.5B | 2357.2B | 2174.8B | 2090.4B | 1871.4B | 1718.2B | 1909.3B | 2013.0B |
| Bonds Payable | 279.6B | 246.5B | 264.7B | 266.8B | 255.0B | 251.4B | 246.3B | 243.1B | 230.5B | 238.7B |
| Long Term Borrowings | 26.4B | 26.2B | 25.6B | 32.2B | 32.7B | 45.5B | 45.9B | 45.3B | 41.1B | 48.4B |
| Other Non Current Liabilities | 19.3B | 19.0B | 15.8B | 14.6B | 13.6B | 13.5B | 13.7B | 14.4B | 13.1B | 13.2B |
| Non Current Liabilities | 423.1B | 370.8B | 376.8B | 390.2B | 368.1B | 384.1B | 373.7B | 364.7B | 344.2B | 363.3B |
| Total Liabilities | 3133.9B | 3072.5B | 2507.3B | 2747.4B | 2542.9B | 2474.5B | 2245.2B | 2082.8B | 2253.5B | 2376.3B |
| Capital Stock | 140.0B | 139.6B | 138.9B | 138.9B | 138.9B | 138.9B | 138.6B | 138.6B | 138.6B | 138.6B |
| Ordinary Shares | 139.6B | 139.6B | 138.9B | 138.9B | 138.9B | 138.6B | 138.6B | 138.6B | 138.6B | 138.6B |
| Capital Surplus | 226.7B | 221.5B | 198.7B | 199.2B | 197.9B | 193.8B | 189.2B | 199.6B | 198.7B | 194.3B |
| Retained Earnings | 1459.4B | 1413.7B | 1356.6B | 1312.6B | 1351.0B | 1302.7B | 1252.7B | 1217.5B | 1269.1B | 1215.5B |
| Legal Reserve | 229.1B | 229.1B | 229.1B | 213.4B | 213.4B | 213.4B | 213.4B | 199.2B | 199.2B | 199.2B |
| Other Equity | -53.3B | -138.7B | -233.7B | -8.9B | -42.6B | -39.0B | -54.1B | -65.9B | -113.2B | -63.5B |
| Equity Parent | 1772.8B | 1636.2B | 1460.4B | 1641.9B | 1645.2B | 1596.3B | 1526.4B | 1489.7B | 1493.1B | 1485.0B |
| Total Equity | 1970.8B | 1821.9B | 1631.6B | 1839.4B | 1851.6B | 1797.8B | 1721.7B | 1690.8B | 1686.2B | 1687.1B |
| Total Liabilities Equity | 5104.7B | 4894.5B | 4138.9B | 4586.8B | 4394.5B | 4272.3B | 3966.8B | 3773.6B | 3939.8B | 4063.4B |
| 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 | 293.4B | 211.2B | 124.3B | 59.1B | 211.9B | 148.6B | 80.9B | 32.5B | 192.2B | 125.3B |
| Depreciation | 94.2B | 69.3B | 45.2B | 22.6B | 84.3B | 59.0B | 38.2B | 19.5B | 78.7B | 58.6B |
| Amortization | 3.6B | 2.7B | 1.8B | 901.6M | 3.6B | 2.4B | 1.5B | 792.4M | 5.7B | 4.5B |
| Cash From Operations Adjustments | 226.9B | -49.5B | 21.9B | -51.1B | 166.0B | -18.6B | 43.8B | 18.2B | 445.6B | 286.2B |
| Change In Receivables | -50.3B | -156.3B | 131.8B | 85.6B | -223.5B | -290.7B | 29.6B | 166.1B | 193.3B | 103.6B |
| Change In Inventories | -261.2B | -408.4B | -186.7B | -193.4B | -76.0B | -126.9B | -57.6B | -8.0B | 201.7B | 175.9B |
| Change In Payables | 197.1B | 287.5B | -55.9B | -19.0B | 209.3B | 234.1B | -15.0B | -169.4B | -163.7B | -121.9B |
| Operating Cash Flow | 226.9B | -49.5B | 21.9B | -51.1B | 166.0B | -18.6B | 43.8B | 18.2B | 445.6B | 286.2B |
| Capex | -173.8B | -112.8B | -77.2B | -43.8B | -136.3B | -96.1B | -63.1B | -33.2B | -111.7B | -71.6B |
| Investing Cash Flow | -304.7B | -128.3B | -39.4B | -63.6B | -300.0B | -237.3B | -84.2B | 8.7B | -137.9B | -55.1B |
| Proceeds Long Term Debt | 110.7M | 45.8M | 26.6M | 26.6M | 24.0B | 20.6B | 1.5B | 1.3B | 18.7B | 17.6B |
| Repayment Long Term Debt | -21.9B | -5.8B | -5.5B | -970.7M | -38.6B | -36.6B | -17.9B | -1.2B | -29.1B | -8.2B |
| Bond Redemption | -44.6B | -15.8B | -7.5B | -1.7B | -48.1B | -40.3B | -24.0B | -24.0B | -13.4B | -13.4B |
| Interest Paid | -30.5B | -22.2B | -14.0B | -6.3B | -48.2B | -35.7B | -25.1B | -16.2B | -61.0B | -43.0B |
| Financing Cash Flow | 169.9B | 154.8B | 39.5B | 93.6B | -164.1B | -180.5B | -136.6B | -87.8B | -160.6B | -104.5B |
| Net Change In Cash | 79.3B | -71.9B | -66.6B | -7.8B | -260.6B | -406.5B | -149.0B | -34.2B | 135.3B | 145.7B |
| Cash Beginning Of Period | 937.1B | 937.1B | 937.1B | 937.1B | 1197.7B | 1197.7B | 1197.7B | 1197.7B | 1062.3B | 1062.3B |
| Cash End Of Period | 1016.4B | 865.3B | 870.5B | 929.3B | 937.1B | 791.1B | 1048.7B | 1163.4B | 1197.7B | 1208.0B |
| Income Before Tax Continuing | 293.4B | 211.2B | 124.3B | 59.1B | 211.9B | 148.6B | 80.9B | 32.5B | 192.2B | 125.3B |
| Interest Expense | 32.6B | 23.6B | 14.9B | 7.0B | 35.0B | 27.6B | 19.4B | 10.4B | 64.3B | 48.6B |
| Interest Income | -31.0B | -22.9B | -15.8B | -8.1B | -45.6B | -36.0B | -27.2B | -15.4B | -81.7B | -60.0B |