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 | 126.2B | 100.2B | 93.3B | 91.4B | 113.2B | 108.8B | 100.2B | 103.8B | 114.2B | 98.2B |
| Revenue Growth % | 25.9% | 7.4% | 2.1% | -19.3% | 4.1% | 8.6% | -3.4% | -9.2% | 16.3% | -- |
| Cost Of Revenue | 120.8B | 96.1B | 89.3B | 87.4B | 107.9B | 104.1B | 96.0B | 99.3B | 109.2B | 94.1B |
| Gross Profit | 5.4B | 4.1B | 4.0B | 4.0B | 5.3B | 4.7B | 4.2B | 4.4B | 5.0B | 4.1B |
| Gross Margin % | 4.3% | 4.1% | 4.3% | 4.4% | 4.7% | 4.3% | 4.2% | 4.3% | 4.4% | 4.2% |
| Operating Expenses | 2.2B | 2.0B | 2.7B | 2.1B | 2.2B | 2.2B | 2.2B | 2.1B | 2.4B | 2.2B |
| Operating Income | 3.2B | 2.1B | 1.4B | 1.9B | 3.1B | 2.6B | 2.0B | 2.3B | 2.6B | 1.9B |
| Operating Margin % | 2.5% | 2.1% | 1.5% | 2.1% | 2.8% | 2.4% | 2.0% | 2.2% | 2.3% | 2.0% |
| Non Operating Income | 562.8M | 1.6B | 596.6M | 538.4M | 659.3M | 733.1M | 526.3M | 412.8M | 374.5M | 510.0M |
| Pretax Income | 3.8B | 3.7B | 2.0B | 2.4B | 3.8B | 3.3B | 2.5B | 2.7B | 3.0B | 2.4B |
| Income Tax | 767.6M | 938.1M | 542.0M | 468.3M | 566.5M | 829.8M | 588.3M | 440.0M | 610.0M | 579.6M |
| Income Continuing Operations | 3.0B | 2.7B | 1.4B | 2.0B | 3.2B | 2.5B | 1.9B | 2.3B | 2.4B | 1.8B |
| Net Income | 3.0B | 2.7B | 1.4B | 2.0B | 3.2B | 2.5B | 1.9B | 2.3B | 2.4B | 1.8B |
| Net Margin % | 2.4% | 2.7% | 1.5% | 2.1% | 2.8% | 2.3% | 1.9% | 2.2% | 2.1% | 1.9% |
| Net Income Parent | 2.8B | 2.6B | 1.3B | 1.8B | 2.9B | 2.3B | 1.8B | 2.2B | 2.2B | 1.7B |
| Other Comprehensive Income | 3.3B | 7.6B | -11.4B | 1.6B | -406.8M | -1.2B | 1.2B | 1.5B | -824.8M | 4.5B |
| Comprehensive Income | 6.3B | 10.3B | -10.0B | 3.6B | 2.8B | 1.3B | 3.1B | 3.8B | 1.6B | 6.3B |
| Eps Basic | 5.08 | 1.54 | 0.79 | 1.10 | 5.52 | 1.35 | 1.09 | 1.32 | 4.37 | 1.02 |
| 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 | 24.4B | 21.8B | 15.3B | 17.8B | 25.8B | 27.7B | 23.0B | 24.6B | 11.2B | 28.6B |
| Accounts Receivable | 69.9B | 58.4B | 61.6B | 63.7B | 71.9B | 72.3B | 66.9B | 67.2B | 73.5B | 66.2B |
| Inventories | 43.8B | 36.2B | 38.0B | 39.1B | 47.7B | 42.0B | 45.2B | 40.0B | 53.1B | 46.2B |
| Current Assets | 177.5B | 167.3B | 158.2B | 166.7B | 185.5B | 191.8B | 183.3B | 176.6B | 180.7B | 179.3B |
| Equity Method Investments | 11.5B | 10.6B | 10.6B | 11.2B | 10.7B | 10.2B | 10.2B | 9.8B | 9.5B | 9.6B |
| Property Plant Equipment | 14.4B | 14.0B | 13.9B | 14.7B | 14.5B | 14.4B | 11.3B | 10.8B | 10.4B | 10.2B |
| Right Of Use Asset | 963.2M | 913.6M | 899.7M | 884.0M | 915.3M | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B |
| Intangible Assets | 628.5M | 638.0M | 637.2M | 649.3M | 652.9M | 668.1M | 646.7M | 645.3M | 651.3M | 670.0M |
| Deferred Tax Assets | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B |
| Other Non Current Assets | 1.7B | 2.0B | 2.2B | 2.0B | 2.0B | 1.9B | 1.8B | 1.7B | 1.7B | 2.1B |
| Non Current Assets | 39.9B | 39.3B | 38.5B | 39.9B | 39.5B | 38.7B | 35.6B | 35.0B | 33.6B | 33.4B |
| Total Assets | 217.4B | 206.6B | 196.7B | 206.6B | 225.0B | 230.6B | 218.9B | 211.6B | 214.2B | 212.7B |
| Accounts Payable | 39.1B | 38.0B | 36.8B | 36.8B | 38.9B | 45.1B | 37.7B | 35.0B | 35.4B | 37.2B |
| Other Payables | 6.9B | 5.6B | 11.9B | 12.9B | 7.4B | 8.4B | 12.4B | 12.4B | 7.9B | 7.1B |
| Current Tax Liabilities | 1.3B | 794.6M | 827.1M | 727.0M | 515.7M | 825.2M | 733.1M | 1.3B | 1.2B | 1.2B |
| Other Current Liabilities | 3.1B | 2.7B | 2.8B | 3.2B | 2.9B | 6.3B | 5.7B | 6.6B | 6.0B | 4.1B |
| Current Liabilities | 117.6B | 102.1B | 105.7B | 110.4B | 116.6B | 126.2B | 120.3B | 111.4B | 110.8B | 119.1B |
| Long Term Borrowings | 9.2B | 20.1B | 16.6B | 11.8B | 20.9B | 19.6B | 15.2B | 19.4B | 21.4B | 13.0B |
| Other Non Current Liabilities | 327.3M | 307.6M | 305.4M | 334.0M | 336.0M | 395.8M | 392.0M | 385.2M | 391.3M | 411.3M |
| Non Current Liabilities | 16.6B | 27.6B | 24.0B | 19.2B | 28.4B | 27.2B | 22.7B | 27.0B | 28.9B | 20.7B |
| Total Liabilities | 134.2B | 129.7B | 129.7B | 129.7B | 144.9B | 153.3B | 143.0B | 138.3B | 139.7B | 139.8B |
| Capital Stock | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B |
| Ordinary Shares | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B |
| Capital Surplus | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B | 13.5B |
| Retained Earnings | 56.8B | 52.8B | 50.2B | 48.9B | 53.7B | 50.8B | 48.5B | 46.7B | 49.5B | 47.7B |
| Legal Reserve | 14.6B | 14.6B | 14.6B | 13.6B | 13.6B | 13.6B | 13.6B | 12.9B | 12.9B | 12.9B |
| Other Equity | -6.7B | -8.7B | -16.3B | -5.2B | -6.8B | -6.5B | -5.3B | -6.5B | -7.9B | -7.6B |
| Equity Parent | 80.2B | 74.2B | 64.1B | 73.9B | 77.1B | 74.4B | 73.5B | 70.4B | 71.8B | 70.3B |
| Total Equity | 83.2B | 76.9B | 66.9B | 76.9B | 80.0B | 77.3B | 76.0B | 73.3B | 74.5B | 72.9B |
| Total Liabilities Equity | 217.4B | 206.6B | 196.7B | 206.6B | 225.0B | 230.6B | 218.9B | 211.6B | 214.2B | 212.7B |
| 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 | 11.8B | 8.0B | 4.4B | 2.4B | 12.4B | 8.6B | 5.3B | 2.7B | 10.5B | 7.5B |
| Depreciation | 593.6M | 447.8M | 298.7M | 149.2M | 600.7M | 448.1M | 295.5M | 146.4M | 618.5M | 459.4M |
| Amortization | 36.3M | 27.8M | 19.2M | 9.8M | 46.9M | 31.1M | 20.0M | 10.5M | 54.0M | 39.9M |
| Cash From Operations Adjustments | 11.4B | 24.6B | 17.5B | 12.2B | 23.4B | 29.4B | 19.9B | 23.3B | 16.1B | 32.4B |
| Change In Receivables | 2.0B | 13.8B | 10.4B | 8.2B | 1.5B | 2.2B | 6.6B | 6.3B | -1.7B | 6.3B |
| Change In Inventories | 3.9B | 11.5B | 9.6B | 8.6B | 5.5B | 11.2B | 8.0B | 13.1B | 4.1B | 10.7B |
| Change In Payables | 168.0M | -1.1B | -2.1B | -2.1B | 3.6B | 9.5B | 2.3B | -383.7M | 4.7B | 6.6B |
| Operating Cash Flow | 11.4B | 24.6B | 17.5B | 12.2B | 23.4B | 29.4B | 19.9B | 23.3B | 16.1B | 32.4B |
| Capex | -521.6M | -478.4M | -398.1M | -370.3M | -4.2B | -3.4B | -825.9M | -369.0M | -1.0B | -644.1M |
| Investing Cash Flow | 6.9B | -4.5B | -1.9B | -2.8B | -10.5B | -15.0B | -9.0B | -6.4B | -108.0M | -973.8M |
| Proceeds Long Term Debt | 45.9B | 36.6B | 20.6B | -- | 11.9B | 9.8B | 5.3B | 0.00 | 32.8B | 22.9B |
| Repayment Long Term Debt | -57.6B | -37.5B | -24.9B | -9.2B | -13.8B | -11.5B | -11.5B | -2.0B | -25.8B | -25.8B |
| Interest Paid | -1.8B | -1.4B | -917.8M | -503.5M | -2.0B | -1.4B | -925.9M | -484.1M | -2.0B | -1.5B |
| Financing Cash Flow | -18.7B | -19.4B | -17.7B | -19.1B | -616.7M | -1.3B | -2.8B | -6.0B | -18.0B | -18.6B |
| Net Change In Cash | -1.4B | -4.0B | -10.5B | -8.1B | 14.7B | 16.5B | 11.8B | 13.5B | -3.3B | 14.2B |
| Cash Beginning Of Period | 25.8B | 25.8B | 25.8B | 25.8B | 11.2B | 11.2B | 11.2B | 11.2B | 14.5B | 14.5B |
| Cash End Of Period | 24.4B | 21.8B | 15.3B | 17.8B | 25.8B | 27.7B | 23.0B | 24.6B | 11.2B | 28.6B |
| Income Before Tax Continuing | 11.8B | 8.0B | 4.4B | 2.4B | 12.4B | 8.6B | 5.3B | 2.7B | 10.5B | 7.5B |
| Interest Expense | 1.8B | 1.4B | 917.8M | 503.5M | 2.0B | 1.4B | 925.9M | 484.1M | 2.0B | 1.5B |
| Interest Income | -850.5M | -612.2M | -456.8M | -260.8M | -1.2B | -817.1M | -479.9M | -159.6M | -817.8M | -560.0M |