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 | 26.6B | 21.8B | 21.0B | 20.0B | 18.7B | 21.3B | 21.5B | 20.1B | 19.2B | 19.5B |
| Revenue Growth % | 22.3% | 3.6% | 5.1% | 7.0% | -12.3% | -0.8% | 6.8% | 4.9% | -1.7% | -- |
| Cost Of Revenue | 15.5B | 11.6B | 16.3B | 14.9B | 13.6B | 15.1B | 14.4B | 14.6B | 13.7B | 13.3B |
| Gross Profit | 11.1B | 10.2B | 4.8B | 5.1B | 5.1B | 6.2B | 7.1B | 5.6B | 5.5B | 6.2B |
| Gross Margin % | 41.9% | 46.7% | 22.7% | 25.6% | 27.2% | 29.3% | 33.1% | 27.6% | 28.5% | 31.7% |
| Operating Expenses | 7.1B | 6.5B | 6.1B | 6.1B | 5.8B | 6.0B | 5.9B | 5.7B | 5.9B | 6.0B |
| Operating Income | 4.1B | 3.7B | -1.3B | -965.4M | -740.7M | 272.3M | 1.2B | -186.6M | -425.9M | 206.8M |
| Operating Margin % | 15.4% | 17.0% | -6.2% | -4.8% | -4.0% | 1.3% | 5.4% | -0.9% | -2.2% | 1.1% |
| Non Operating Income | -75.1M | -144.9M | -523.6M | -180.4M | -39.6M | -297.3M | 1.2B | -239.9M | 220.2M | -763,000 |
| Pretax Income | 4.0B | 3.6B | -1.8B | -1.1B | -780.3M | -24.9M | 2.3B | -426.6M | -205.7M | 206.1M |
| Income Tax | 922.2M | 857.4M | -187.6M | -158.9M | -102.1M | 35.1M | 630.8M | -161.8M | -175.7M | 27.8M |
| Income Continuing Operations | 3.1B | 2.7B | -1.6B | -986.9M | -678.2M | -60.1M | 1.7B | -264.8M | -30.0M | 178.2M |
| Net Income | 3.1B | 2.7B | -1.6B | -986.9M | -678.2M | -60.1M | 1.7B | -264.8M | -30.0M | 178.2M |
| Net Margin % | 11.6% | 12.4% | -7.8% | -4.9% | -3.6% | -0.3% | 8.0% | -1.3% | -0.2% | 0.9% |
| Net Income Parent | 3.4B | 2.9B | -1.3B | -1.1B | -648.2M | -9.4M | 1.7B | -464.3M | -374.9M | -114.1M |
| Other Comprehensive Income | 9.6B | 4.4B | -1.9B | -149.3M | -5.5B | -270.2M | -1.3B | -882.0M | 1.4B | -1.7B |
| Comprehensive Income | 12.7B | 7.1B | -3.6B | -1.1B | -6.1B | -330.2M | 448.8M | -1.1B | 1.4B | -1.6B |
| Eps Basic | 0.88 | 0.65 | -0.29 | -0.24 | 0.14 | 0.00 | 0.41 | -0.11 | -0.29 | -0.03 |
| 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 | 15.7B | 17.2B | 20.3B | 18.4B | 14.1B | 15.5B | 13.4B | 13.7B | 17.0B | 20.4B |
| Accounts Receivable | 16.0B | 13.3B | 11.8B | 11.8B | 10.0B | 11.5B | 11.1B | 11.3B | 9.7B | 10.7B |
| Inventories | 25.8B | 25.3B | 21.6B | 23.5B | 24.2B | 23.1B | 22.4B | 22.4B | 23.9B | 23.2B |
| Other Current Assets | 1.6B | 1.5B | 1.7B | 1.7B | 1.9B | 2.0B | 2.1B | 2.0B | 1.9B | 1.5B |
| Current Assets | 73.2B | 67.9B | 65.0B | 64.4B | 59.5B | 64.9B | 62.3B | 63.0B | 66.5B | 69.2B |
| Equity Method Investments | 16.0B | 10.1B | 7.6B | 7.6B | 7.4B | 9.4B | 9.9B | 10.3B | 11.0B | 10.2B |
| Property Plant Equipment | 93.8B | 94.7B | 96.6B | 98.4B | 100.3B | 100.9B | 99.8B | 100.9B | 102.1B | 92.3B |
| Right Of Use Asset | 2.0B | 1.8B | 1.9B | 2.0B | 2.0B | 2.0B | 2.1B | 2.1B | 2.1B | 2.1B |
| Intangible Assets | 864.5M | 808.9M | 803.8M | 747.2M | 815.6M | 938.2M | 602.0M | 573.2M | 603.8M | 607.8M |
| Deferred Tax Assets | 599.7M | 1.5B | 2.3B | 2.1B | 1.7B | 1.5B | 1.5B | 2.3B | 2.1B | 2.0B |
| Other Non Current Assets | 1.3B | 1.3B | 1.3B | 1.4B | 1.3B | 1.6B | 1.6B | 1.6B | 1.7B | 2.3B |
| Non Current Assets | 119.0B | 114.7B | 114.6B | 116.9B | 118.3B | 121.3B | 120.2B | 122.6B | 124.3B | 114.3B |
| Total Assets | 192.2B | 182.6B | 179.6B | 181.3B | 177.8B | 186.3B | 182.5B | 185.6B | 190.8B | 183.5B |
| Accounts Payable | 6.9B | 6.6B | 6.1B | 5.6B | 5.5B | 5.8B | 5.5B | 5.1B | 6.0B | 5.2B |
| Other Payables | 10.5B | 9.1B | 9.5B | 9.3B | 10.2B | 11.4B | 11.1B | 10.9B | 16.9B | 14.9B |
| Current Tax Liabilities | 206.0M | 330.5M | 326.8M | 425.8M | 280.0M | 494.6M | 487.3M | 874.6M | 805.0M | 1.0B |
| Other Current Liabilities | 24.5B | 23.6B | 21.3B | 21.6B | 21.6B | 20.5B | 10.3B | 10.2B | 9.7B | 9.8B |
| Current Liabilities | 46.6B | 51.0B | 42.0B | 44.9B | 41.8B | 42.4B | 30.0B | 32.6B | 36.0B | 35.1B |
| Bonds Payable | 4.9B | 4.8B | 4.8B | 4.8B | 0.00 | 0.00 | 10.0B | 10.0B | 10.0B | 10.0B |
| Long Term Borrowings | 21.5B | 20.2B | 33.3B | 28.0B | 31.1B | 31.4B | 36.1B | 36.4B | 36.0B | 34.9B |
| Other Non Current Liabilities | 1.6B | 1.7B | 1.7B | 1.8B | 2.0B | 3.1B | 3.3B | 3.8B | 4.0B | 4.5B |
| Non Current Liabilities | 31.4B | 30.2B | 43.2B | 38.4B | 36.9B | 38.6B | 53.3B | 54.3B | 54.3B | 53.8B |
| Total Liabilities | 78.1B | 81.2B | 85.3B | 83.2B | 78.6B | 81.0B | 83.4B | 86.9B | 90.3B | 88.8B |
| Capital Stock | 45.0B | 45.0B | 45.0B | 45.0B | 45.0B | 45.0B | 41.8B | 41.8B | 41.8B | 39.8B |
| Ordinary Shares | 45.0B | 45.0B | 45.0B | 45.0B | 45.0B | 45.0B | 41.8B | 41.8B | 41.8B | 39.8B |
| Capital Surplus | 13.8B | 13.8B | 13.8B | 13.8B | 13.7B | 13.7B | 10.1B | 10.1B | 10.1B | 7.7B |
| Retained Earnings | 31.7B | 28.2B | 25.3B | 26.9B | 28.0B | 28.6B | 28.7B | 27.0B | 27.5B | 27.7B |
| Legal Reserve | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B |
| Other Equity | 17.5B | 7.9B | 3.6B | 4.8B | 5.0B | 10.3B | 10.9B | 12.0B | 12.9B | 11.6B |
| Equity Parent | 107.9B | 94.9B | 87.7B | 90.4B | 91.7B | 97.6B | 91.6B | 91.0B | 92.3B | 86.8B |
| Total Equity | 114.1B | 101.4B | 94.3B | 98.1B | 99.2B | 105.3B | 99.1B | 98.7B | 100.5B | 94.6B |
| Total Liabilities Equity | 192.2B | 182.6B | 179.6B | 181.3B | 177.8B | 186.3B | 182.5B | 185.6B | 190.8B | 183.5B |
| 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 | 4.6B | 593.7M | -3.0B | -1.1B | 1.1B | 1.9B | 1.9B | -426.6M | -697.7M | -491.9M |
| Depreciation | 12.3B | 9.3B | 6.3B | 3.2B | 12.3B | 9.2B | 6.0B | 3.0B | 11.5B | 8.6B |
| Amortization | 374.6M | 275.4M | 182.9M | 96.7M | 414.6M | 300.8M | 202.3M | 100.7M | 387.1M | 288.7M |
| Cash From Operations Adjustments | 11.2B | 5.7B | 2.8B | 392.7M | 11.1B | 8.7B | 6.6B | 1.7B | 3.6B | 641.6M |
| Change In Receivables | -6.2B | -3.4B | -1.9B | -1.8B | -676.8M | -2.2B | -1.7B | -1.7B | -1.1B | -1.6B |
| Change In Inventories | -1.6B | -1.0B | 2.6B | 661.6M | -331.2M | 812.8M | 1.4B | 1.5B | -3.0B | -2.3B |
| Change In Payables | 1.5B | 1.2B | 727.5M | 170.6M | 329.6M | 334.0M | -268.8M | -748.0M | 1.4B | 435.9M |
| Operating Cash Flow | 11.2B | 5.7B | 2.8B | 392.7M | 11.1B | 8.7B | 6.6B | 1.7B | 3.6B | 641.6M |
| Capex | -6.5B | -4.4B | -3.0B | -1.6B | -17.1B | -13.8B | -10.9B | -8.6B | -13.8B | -7.3B |
| Investing Cash Flow | -7.7B | -5.5B | -3.9B | -2.0B | -16.7B | -13.4B | -10.4B | -8.3B | -13.0B | -6.5B |
| Proceeds Long Term Debt | 13.9B | 11.6B | 7.1B | 1.5B | 5.0B | 5.0B | 5.0B | 5.0B | 12.2B | 10.9B |
| Repayment Long Term Debt | -10.5B | -10.2B | -5.0B | -4.7B | -9.0B | -8.8B | -4.3B | -4.3B | -4.7B | -4.7B |
| Bond Redemption | -10.0B | -10.0B | -- | -- | 0.00 | 0.00 | -- | -- | -- | -- |
| Interest Paid | -1.4B | -1.0B | -600.5M | -293.5M | -1.3B | -1.1B | -638.7M | -324.2M | -1.1B | -804.6M |
| Financing Cash Flow | -1.6B | 3.3B | 7.9B | 5.5B | 2.5B | 3.1B | 395.5M | 3.2B | 6.4B | 6.0B |
| Net Change In Cash | 1.6B | 3.1B | 6.2B | 4.3B | -2.9B | -1.5B | -3.6B | -3.3B | -3.4B | -50.0M |
| Cash Beginning Of Period | 14.1B | 14.1B | 14.1B | 14.1B | 17.0B | 17.0B | 17.0B | 17.0B | 20.4B | 20.4B |
| Cash End Of Period | 15.7B | 17.2B | 20.3B | 18.4B | 14.1B | 15.5B | 13.4B | 13.7B | 17.0B | 20.4B |
| Income Before Tax Continuing | 4.6B | 593.7M | -3.0B | -1.1B | 1.1B | 1.9B | 1.9B | -426.6M | -697.7M | -491.9M |
| Interest Expense | 1.4B | 1.0B | 675.0M | 325.8M | 1.2B | 910.2M | 588.8M | 285.2M | 991.9M | 698.5M |
| Interest Income | -356.5M | -281.0M | -203.9M | -100.6M | -334.4M | -267.7M | -172.2M | -81.9M | -334.1M | -232.3M |