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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126.2B | 100.2B | 93.3B | 91.4B | 113.2B | 108.8B | 100.2B | 103.8B | 114.2B | 98.2B | 94.9B | 88.6B | 111.5B | 108.8B | 103.4B | 100.9B | 123.9B | 101.6B | 96.6B | 86.7B |
| Revenue Growth % | 25.9% | 7.4% | 2.1% | -19.3% | 4.1% | 8.6% | -3.4% | -9.2% | 16.3% | 3.5% | 7.2% | -20.6% | 2.5% | 5.3% | 2.5% | -18.6% | 22.0% | 5.2% | 11.3% | -- |
| Cost Of Revenue | 120.8B | 96.1B | 89.3B | 87.4B | 107.9B | 104.1B | 96.0B | 99.3B | 109.2B | 94.1B | 90.8B | 84.3B | 106.4B | 104.5B | 99.2B | 96.6B | 118.9B | 97.2B | 92.5B | 82.7B |
| Gross Profit | 5.4B | 4.1B | 4.0B | 4.0B | 5.3B | 4.7B | 4.2B | 4.4B | 5.0B | 4.1B | 4.2B | 4.3B | 5.1B | 4.3B | 4.1B | 4.3B | 5.1B | 4.4B | 4.1B | 4.1B |
| Gross Margin % | 4.3% | 4.1% | 4.3% | 4.4% | 4.7% | 4.3% | 4.2% | 4.3% | 4.4% | 4.2% | 4.4% | 4.8% | 4.6% | 4.0% | 4.0% | 4.2% | 4.1% | 4.3% | 4.2% | 4.7% |
| Operating Expenses | 2.2B | 2.0B | 2.7B | 2.1B | 2.2B | 2.2B | 2.2B | 2.1B | 2.4B | 2.2B | 2.2B | 2.2B | 2.2B | 2.3B | 2.1B | 2.0B | 2.3B | 2.1B | 2.0B | 1.9B |
| Operating Income | 3.2B | 2.1B | 1.4B | 1.9B | 3.1B | 2.6B | 2.0B | 2.3B | 2.6B | 1.9B | 2.0B | 2.1B | 2.9B | 2.0B | 2.0B | 2.3B | 2.8B | 2.3B | 2.0B | 2.2B |
| Operating Margin % | 2.5% | 2.1% | 1.5% | 2.1% | 2.8% | 2.4% | 2.0% | 2.2% | 2.3% | 2.0% | 2.1% | 2.3% | 2.6% | 1.8% | 1.9% | 2.3% | 2.3% | 2.3% | 2.1% | 2.5% |
| Non Operating Income | 562.8M | 1.6B | 596.6M | 538.4M | 659.3M | 733.1M | 526.3M | 412.8M | 374.5M | 510.0M | 667.8M | 330.2M | 534.8M | 8.6B | 1.0B | 948.5M | 1.1B | 10.1B | 1.8B | 902.2M |
| Pretax Income | 3.8B | 3.7B | 2.0B | 2.4B | 3.8B | 3.3B | 2.5B | 2.7B | 3.0B | 2.4B | 2.7B | 2.4B | 3.4B | 10.6B | 3.0B | 3.2B | 3.9B | 12.4B | 3.8B | 3.1B |
| Income Tax | 767.6M | 938.1M | 542.0M | 468.3M | 566.5M | 829.8M | 588.3M | 440.0M | 610.0M | 579.6M | 886.8M | 559.6M | 726.0M | 2.1B | 586.2M | 545.3M | 695.8M | 4.0B | 414.2M | 386.2M |
| Income Continuing Operations | 3.0B | 2.7B | 1.4B | 2.0B | 3.2B | 2.5B | 1.9B | 2.3B | 2.4B | 1.8B | 1.8B | 1.8B | 2.7B | 8.5B | 2.4B | 2.7B | 3.2B | 8.5B | 3.4B | 2.7B |
| Net Income | 3.0B | 2.7B | 1.4B | 2.0B | 3.2B | 2.5B | 1.9B | 2.3B | 2.4B | 1.8B | 1.8B | 1.8B | 2.7B | 8.5B | 2.4B | 2.7B | 3.2B | 8.5B | 3.4B | 2.7B |
| Net Margin % | 2.4% | 2.7% | 1.5% | 2.1% | 2.8% | 2.3% | 1.9% | 2.2% | 2.1% | 1.9% | 1.9% | 2.1% | 2.4% | 7.8% | 2.4% | 2.7% | 2.6% | 8.4% | 3.5% | 3.1% |
| Net Income Parent | 2.8B | 2.6B | 1.3B | 1.8B | 2.9B | 2.3B | 1.8B | 2.2B | 2.2B | 1.7B | 1.7B | 1.7B | 2.5B | 8.4B | 2.4B | 2.5B | 3.1B | 8.3B | 3.3B | 2.5B |
| Other Comprehensive Income | 3.3B | 7.6B | -11.4B | 1.6B | -406.8M | -1.2B | 1.2B | 1.5B | -824.8M | 4.5B | -4.9B | -985.5M | 1.9B | -62.3M | -2.7B | 2.8B | 1.7B | -3.2B | -1.1B | -57.2M |
| Comprehensive Income | 6.3B | 10.3B | -10.0B | 3.6B | 2.8B | 1.3B | 3.1B | 3.8B | 1.6B | 6.3B | -3.1B | 850.5M | 4.5B | 8.5B | -229.5M | 5.5B | 4.9B | 5.3B | 2.3B | 2.6B |
| Eps Basic | 5.08 | 1.54 | 0.79 | 1.10 | 5.52 | 1.35 | 1.09 | 1.32 | 4.37 | 1.02 | 1.02 | 1.04 | 9.44 | 5.01 | 1.43 | 1.53 | 10.35 | 5.00 | 2.00 | 1.52 |
| 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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 24.4B | 21.8B | 15.3B | 17.8B | 25.8B | 27.7B | 23.0B | 24.6B | 11.2B | 28.6B | 20.4B | 21.1B | 14.5B | 11.5B | 5.9B | 9.5B | 7.1B | 10.3B | 12.8B | 11.5B |
| Accounts Receivable | 69.9B | 58.4B | 61.6B | 63.7B | 71.9B | 72.3B | 66.9B | 67.2B | 73.5B | 66.2B | 66.2B | 62.8B | 71.8B | 67.6B | 71.0B | 67.0B | 78.4B | 60.4B | 57.4B | 51.7B |
| Inventories | 43.8B | 36.2B | 38.0B | 39.1B | 47.7B | 42.0B | 45.2B | 40.0B | 53.1B | 46.2B | 45.5B | 45.6B | 57.3B | 64.0B | 56.5B | 51.3B | 47.7B | 37.4B | 32.9B | 29.7B |
| Current Assets | 177.5B | 167.3B | 158.2B | 166.7B | 185.5B | 191.8B | 183.3B | 176.6B | 180.7B | 179.3B | 173.0B | 174.1B | 190.6B | 187.3B | 166.2B | 160.2B | 166.1B | 144.9B | 125.8B | 118.4B |
| Equity Method Investments | 11.5B | 10.6B | 10.6B | 11.2B | 10.7B | 10.2B | 10.2B | 9.8B | 9.5B | 9.6B | 9.5B | 9.3B | 9.0B | 9.0B | 14.1B | 13.8B | 12.7B | 12.0B | 16.8B | 17.0B |
| Property Plant Equipment | 14.4B | 14.0B | 13.9B | 14.7B | 14.5B | 14.4B | 11.3B | 10.8B | 10.4B | 10.2B | 9.9B | 9.8B | 9.8B | 9.8B | 9.7B | 9.9B | 9.6B | 9.5B | 9.6B | 9.6B |
| Right Of Use Asset | 963.2M | 913.6M | 899.7M | 884.0M | 915.3M | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 989.3M | 974.9M | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B |
| Intangible Assets | 628.5M | 638.0M | 637.2M | 649.3M | 652.9M | 668.1M | 646.7M | 645.3M | 651.3M | 670.0M | 662.4M | 662.3M | 665.7M | 678.2M | 653.6M | 648.6M | 639.9M | 630.5M | 627.1M | 638.5M |
| Deferred Tax Assets | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 970.0M | 865.9M | 902.0M | 827.3M |
| Other Non Current Assets | 1.7B | 2.0B | 2.2B | 2.0B | 2.0B | 1.9B | 1.8B | 1.7B | 1.7B | 2.1B | 1.9B | 1.7B | 1.7B | 1.6B | 1.6B | 1.7B | 1.6B | 1.0B | 1.0B | 1.5B |
| Non Current Assets | 39.9B | 39.3B | 38.5B | 39.9B | 39.5B | 38.7B | 35.6B | 35.0B | 33.6B | 33.4B | 32.4B | 31.8B | 31.1B | 31.7B | 36.2B | 37.5B | 35.6B | 33.8B | 38.8B | 38.8B |
| Total Assets | 217.4B | 206.6B | 196.7B | 206.6B | 225.0B | 230.6B | 218.9B | 211.6B | 214.2B | 212.7B | 205.4B | 205.8B | 221.6B | 218.9B | 202.5B | 197.7B | 201.7B | 178.7B | 164.6B | 157.2B |
| Accounts Payable | 39.1B | 38.0B | 36.8B | 36.8B | 38.9B | 45.1B | 37.7B | 35.0B | 35.4B | 37.2B | 33.4B | 28.4B | 30.6B | 42.8B | 40.0B | 40.5B | 49.0B | 41.6B | 34.1B | 31.5B |
| Other Payables | 6.9B | 5.6B | 11.9B | 12.9B | 7.4B | 8.4B | 12.4B | 12.4B | 7.9B | 7.1B | 13.3B | 13.2B | 7.6B | 8.2B | 16.3B | 15.0B | 7.2B | 6.0B | 11.3B | 10.9B |
| Current Tax Liabilities | 1.3B | 794.6M | 827.1M | 727.0M | 515.7M | 825.2M | 733.1M | 1.3B | 1.2B | 1.2B | 918.7M | 658.0M | 1.2B | 1.1B | 1.2B | 1.5B | 1.3B | 1.5B | 1.9B | 2.1B |
| Other Current Liabilities | 3.1B | 2.7B | 2.8B | 3.2B | 2.9B | 6.3B | 5.7B | 6.6B | 6.0B | 4.1B | 3.9B | 4.2B | 4.2B | 3.5B | 3.3B | 5.5B | 4.8B | 4.0B | 4.3B | 4.2B |
| Current Liabilities | 117.6B | 102.1B | 105.7B | 110.4B | 116.6B | 126.2B | 120.3B | 111.4B | 110.8B | 119.1B | 117.8B | 115.3B | 123.4B | 133.8B | 133.3B | 128.0B | 129.4B | 112.7B | 107.1B | 102.2B |
| Long Term Borrowings | 9.2B | 20.1B | 16.6B | 11.8B | 20.9B | 19.6B | 15.2B | 19.4B | 21.4B | 13.0B | 13.0B | 13.0B | 15.9B | 7.5B | 1.5B | 1.5B | 1.5B | 0.00 | 0.00 | 0.00 |
| Other Non Current Liabilities | 327.3M | 307.6M | 305.4M | 334.0M | 336.0M | 395.8M | 392.0M | 385.2M | 391.3M | 411.3M | 405.3M | 393.3M | 413.9M | 454.0M | 448.8M | 572.2M | 564.8M | 663.8M | 829.6M | 619.4M |
| Non Current Liabilities | 16.6B | 27.6B | 24.0B | 19.2B | 28.4B | 27.2B | 22.7B | 27.0B | 28.9B | 20.7B | 20.8B | 20.6B | 23.3B | 14.0B | 6.3B | 6.6B | 6.4B | 4.8B | 1.2B | 1.1B |
| Total Liabilities | 134.2B | 129.7B | 129.7B | 129.7B | 144.9B | 153.3B | 143.0B | 138.3B | 139.7B | 139.8B | 138.5B | 135.9B | 146.7B | 147.8B | 139.6B | 134.6B | 135.8B | 117.5B | 108.3B | 103.2B |
| Capital Stock | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 16.7B | 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 | 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 | 13.5B | 13.5B | 13.5B | 14.3B | 14.3B | 14.3B | 14.2B | 14.2B | 14.7B | 14.7B |
| Retained Earnings | 56.8B | 52.8B | 50.2B | 48.9B | 53.7B | 50.8B | 48.5B | 46.7B | 49.5B | 47.7B | 46.0B | 44.3B | 48.4B | 45.9B | 37.6B | 35.2B | 41.0B | 38.1B | 29.9B | 26.6B |
| Legal Reserve | 14.6B | 14.6B | 14.6B | 13.6B | 13.6B | 13.6B | 13.6B | 12.9B | 12.9B | 12.9B | 12.9B | 11.4B | 11.4B | 11.4B | 11.4B | 9.7B | 9.7B | 9.7B | 9.7B | 8.9B |
| Other Equity | -6.7B | -8.7B | -16.3B | -5.2B | -6.8B | -6.5B | -5.3B | -6.5B | -7.9B | -7.6B | -12.0B | -7.1B | -6.0B | -8.0B | -8.2B | -5.5B | -8.2B | -9.9B | -7.0B | -6.2B |
| Equity Parent | 80.2B | 74.2B | 64.1B | 73.9B | 77.1B | 74.4B | 73.5B | 70.4B | 71.8B | 70.3B | 64.2B | 67.4B | 72.6B | 68.8B | 60.3B | 60.6B | 63.6B | 59.1B | 54.3B | 51.8B |
| Total Equity | 83.2B | 76.9B | 66.9B | 76.9B | 80.0B | 77.3B | 76.0B | 73.3B | 74.5B | 72.9B | 66.9B | 69.9B | 74.9B | 71.1B | 62.8B | 63.1B | 65.9B | 61.2B | 56.3B | 54.0B |
| Total Liabilities Equity | 217.4B | 206.6B | 196.7B | 206.6B | 225.0B | 230.6B | 218.9B | 211.6B | 214.2B | 212.7B | 205.4B | 205.8B | 221.6B | 218.9B | 202.5B | 197.7B | 201.7B | 178.7B | 164.6B | 157.2B |
| 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 | Q2 2023Jun 30, 2023 | Q1 2023Mar 31, 2023 | Q4 2022Dec 31, 2022 | Q3 2022Sep 30, 2022 | Q2 2022Jun 30, 2022 | Q1 2022Mar 31, 2022 | Q4 2021Dec 31, 2021 | Q3 2021Sep 30, 2021 | Q2 2021Jun 30, 2021 | Q1 2021Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 5.1B | 2.4B | 20.3B | 16.9B | 6.3B | 3.2B | 23.2B | 19.3B | 6.9B | 3.1B |
| Depreciation | 593.6M | 447.8M | 298.7M | 149.2M | 600.7M | 448.1M | 295.5M | 146.4M | 618.5M | 459.4M | 304.4M | 151.0M | 577.7M | 431.0M | 289.6M | 146.9M | 615.8M | 468.8M | 317.0M | 160.3M |
| Amortization | 36.3M | 27.8M | 19.2M | 9.8M | 46.9M | 31.1M | 20.0M | 10.5M | 54.0M | 39.9M | 24.4M | 12.1M | 43.0M | 31.3M | 20.5M | 10.3M | 39.4M | 29.1M | 19.4M | 10.1M |
| Cash From Operations Adjustments | 11.4B | 24.6B | 17.5B | 12.2B | 23.4B | 29.4B | 19.9B | 23.3B | 16.1B | 32.4B | 23.4B | 20.2B | -15.1B | -8.7B | -10.2B | 1.4B | -9.9B | 6.1B | 4.2B | 10.1B |
| Change In Receivables | 2.0B | 13.8B | 10.4B | 8.2B | 1.5B | 2.2B | 6.6B | 6.3B | -1.7B | 6.3B | 5.6B | 9.0B | 6.6B | 10.5B | 7.3B | 11.5B | -22.0B | -4.0B | -911.2M | 4.9B |
| Change In Inventories | 3.9B | 11.5B | 9.6B | 8.6B | 5.5B | 11.2B | 8.0B | 13.1B | 4.1B | 10.7B | 11.5B | 11.7B | -10.0B | -16.8B | -9.1B | -3.8B | -16.8B | -6.5B | -2.0B | 1.2B |
| Change In Payables | 168.0M | -1.1B | -2.1B | -2.1B | 3.6B | 9.5B | 2.3B | -383.7M | 4.7B | 6.6B | 2.8B | -2.2B | -18.4B | -6.3B | -9.0B | -8.5B | 16.5B | 9.0B | 1.6B | -1.0B |
| Operating Cash Flow | 11.4B | 24.6B | 17.5B | 12.2B | 23.4B | 29.4B | 19.9B | 23.3B | 16.1B | 32.4B | 23.4B | 20.2B | -15.1B | -8.7B | -10.2B | 1.4B | -- | -- | -- | -- |
| Capex | -521.6M | -478.4M | -398.1M | -370.3M | -4.2B | -3.4B | -825.9M | -369.0M | -1.0B | -644.1M | -373.0M | -101.4M | -303.7M | -216.2M | -160.0M | -115.9M | -445.0M | -380.1M | -314.4M | -169.2M |
| Investing Cash Flow | 6.9B | -4.5B | -1.9B | -2.8B | -10.5B | -15.0B | -9.0B | -6.4B | -108.0M | -973.8M | -349.2M | -98.6M | 2.5B | 569.4M | 1.2B | -7.5M | -969.2M | -4.9B | -2.5B | -8.6B |
| Proceeds Long Term Debt | 45.9B | 36.6B | 20.6B | -- | 11.9B | 9.8B | 5.3B | 0.00 | 32.8B | 22.9B | 21.9B | 11.4B | 17.4B | 6.0B | -- | -- | 1.5B | 0.00 | -- | -- |
| Repayment Long Term Debt | -57.6B | -37.5B | -24.9B | -9.2B | -13.8B | -11.5B | -11.5B | -2.0B | -25.8B | -25.8B | -24.8B | -14.3B | -3.0B | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- |
| Interest Paid | -1.8B | -1.4B | -917.8M | -503.5M | -2.0B | -1.4B | -925.9M | -484.1M | -2.0B | -1.5B | -1.1B | -618.2M | -1.4B | -799.8M | -387.6M | -165.4M | -490.1M | -356.9M | -237.2M | -120.1M |
| Financing Cash Flow | -18.7B | -19.4B | -17.7B | -19.1B | -616.7M | -1.3B | -2.8B | -6.0B | -18.0B | -18.6B | -16.1B | -13.4B | 17.7B | 9.1B | 5.9B | -1.5B | 4.9B | -4.1B | -2.2B | -4.4B |
| Net Change In Cash | -1.4B | -4.0B | -10.5B | -8.1B | 14.7B | 16.5B | 11.8B | 13.5B | -3.3B | 14.2B | 5.9B | 6.6B | 7.4B | 4.5B | -1.2B | 2.5B | -8.2B | -4.9B | -2.4B | -3.7B |
| Cash Beginning Of Period | 25.8B | 25.8B | 25.8B | 25.8B | 11.2B | 11.2B | 11.2B | 11.2B | 14.5B | 14.5B | 14.5B | 14.5B | 7.1B | 7.1B | 7.1B | 7.1B | 15.2B | 15.2B | 15.2B | 15.2B |
| Cash End Of Period | 24.4B | 21.8B | 15.3B | 17.8B | 25.8B | 27.7B | 23.0B | 24.6B | 11.2B | 28.6B | 20.4B | 21.1B | 14.5B | 11.5B | 5.9B | 9.5B | 7.1B | 10.3B | 12.8B | 11.5B |
| Income Before Tax Continuing | 11.8B | 8.0B | 4.4B | 2.4B | 12.4B | 8.6B | 5.3B | 2.7B | 10.5B | 7.5B | 5.1B | 2.4B | 20.3B | 16.9B | 6.3B | 3.2B | 23.2B | 19.3B | 6.9B | 3.1B |
| Interest Expense | 1.8B | 1.4B | 917.8M | 503.5M | 2.0B | 1.4B | 925.9M | 484.1M | 2.0B | 1.5B | 1.1B | 618.2M | 1.4B | 799.8M | 387.6M | 165.4M | 490.1M | 356.9M | 237.2M | 119.4M |
| Interest Income | -850.5M | -612.2M | -456.8M | -260.8M | -1.2B | -817.1M | -479.9M | -159.6M | -817.8M | -560.0M | -374.7M | -110.8M | -323.5M | -215.3M | -125.2M | -52.5M | -299.8M | -210.7M | -144.2M | -70.2M |