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 | 52.2B | 52.5B | 53.5B | 49.7B | 54.1B | 50.8B | 49.9B | 46.9B | 50.7B | 50.4B |
| Revenue Growth % | -0.7% | -1.7% | 7.5% | -8.0% | 6.5% | 1.9% | 6.3% | -7.4% | 0.6% | -- |
| Cost Of Revenue | 43.3B | 43.7B | 44.8B | 41.1B | 45.3B | 42.3B | 41.5B | 39.4B | 42.5B | 42.0B |
| Gross Profit | 8.9B | 8.9B | 8.6B | 8.6B | 8.8B | 8.5B | 8.3B | 7.5B | 8.2B | 8.4B |
| Gross Margin % | 17.1% | 16.9% | 16.1% | 17.3% | 16.3% | 16.8% | 16.7% | 16.0% | 16.2% | 16.6% |
| Operating Expenses | 8.3B | 8.1B | 7.9B | 7.6B | 7.7B | 7.3B | 7.1B | 6.6B | 7.3B | 7.0B |
| Operating Income | 612.1M | 817.9M | 761.5M | 999.2M | 1.2B | 1.2B | 1.2B | 927.2M | 867.6M | 1.4B |
| Operating Margin % | 1.2% | 1.6% | 1.4% | 2.0% | 2.1% | 2.5% | 2.4% | 2.0% | 1.7% | 2.7% |
| Non Operating Income | -163.8M | -11.5M | -49.7M | -137.8M | -104.2M | 199.8M | 158.1M | -125.1M | -5.3M | 774.3M |
| Pretax Income | 448.2M | 806.3M | 711.8M | 861.5M | 1.1B | 1.4B | 1.3B | 802.1M | 862.3M | 2.1B |
| Income Tax | 404.8M | 421.7M | 341.5M | 267.9M | 641.5M | 248.3M | 537.0M | 407.4M | 187.5M | 575.3M |
| Income Continuing Operations | 43.5M | 384.7M | 370.3M | 593.6M | 416.8M | 1.2B | 806.3M | 394.8M | 674.8M | 1.5B |
| Net Income | 43.5M | 384.7M | 370.3M | 593.6M | 416.8M | 1.2B | 806.3M | 394.8M | 674.8M | 1.5B |
| Net Margin % | 0.1% | 0.7% | 0.7% | 1.2% | 0.8% | 2.4% | 1.6% | 0.8% | 1.3% | 3.1% |
| Net Income Parent | 52.2M | 251.3M | 356.2M | 482.9M | 191.0M | 1.1B | 663.1M | 256.9M | 425.7M | 1.2B |
| Other Comprehensive Income | 893.6M | 2.5B | -6.3B | -14.8M | -480.1M | -968.0M | 267.9M | 1.6B | -755.2M | 398.3M |
| Comprehensive Income | 937.1M | 2.9B | -5.9B | 578.8M | -63.3M | 228.3M | 1.1B | 2.0B | -80.4M | 1.9B |
| Eps Basic | 0.64 | 0.15 | 0.18 | 0.25 | 1.11 | 0.54 | 0.34 | 0.13 | 1.51 | 0.61 |
| 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 | 26.6B | 24.2B | 24.6B | 24.9B | 26.2B | 24.3B | 23.1B | 29.7B | 25.5B | 23.3B |
| Accounts Receivable | 34.9B | 35.4B | 35.5B | 36.0B | 38.9B | 36.3B | 36.3B | 35.0B | 35.7B | 38.0B |
| Inventories | 44.9B | 43.1B | 42.4B | 44.7B | 42.1B | 41.6B | 38.9B | 36.7B | 37.9B | 38.4B |
| Other Current Assets | 7.7B | 6.3B | 6.0B | 7.3B | 6.6B | 7.0B | 8.0B | 5.7B | 4.5B | 4.1B |
| Current Assets | 119.2B | 114.2B | 113.9B | 118.4B | 119.3B | 114.2B | 111.9B | 112.2B | 108.0B | 108.4B |
| Equity Method Investments | 7.1B | 7.0B | 6.7B | 7.2B | 7.4B | 8.6B | 8.5B | 8.6B | 8.3B | 8.5B |
| Property Plant Equipment | 43.6B | 42.5B | 42.0B | 44.4B | 44.0B | 42.6B | 42.5B | 41.5B | 40.4B | 40.9B |
| Right Of Use Asset | 6.0B | 6.0B | 6.0B | 6.6B | 6.5B | 5.5B | 5.7B | 5.6B | 5.2B | 5.5B |
| Intangible Assets | 12.8B | 13.0B | 12.8B | 13.1B | 13.3B | 10.9B | 9.6B | 9.6B | 9.5B | 9.7B |
| Deferred Tax Assets | 2.5B | 2.2B | 2.2B | 2.2B | 2.2B | 2.5B | 2.5B | 2.4B | 2.2B | 2.1B |
| Other Non Current Assets | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.1B | 1.1B |
| Non Current Assets | 86.0B | 84.8B | 83.0B | 86.9B | 87.1B | 85.1B | 83.9B | 83.0B | 80.4B | 80.7B |
| Total Assets | 205.2B | 199.0B | 196.8B | 205.3B | 206.4B | 199.2B | 195.8B | 195.1B | 188.4B | 189.0B |
| Accounts Payable | 33.0B | 31.1B | 30.6B | 32.6B | 32.8B | 31.5B | 31.7B | 27.1B | 29.9B | 32.1B |
| Other Payables | 13.8B | 15.1B | 15.3B | 14.3B | 13.0B | 11.8B | 15.9B | 14.4B | 13.2B | 13.1B |
| Current Tax Liabilities | 1.6B | 1.4B | 1.4B | 1.6B | 1.6B | 1.7B | 1.9B | 2.0B | 1.7B | 2.2B |
| Other Current Liabilities | 8.3B | 6.8B | 8.4B | 8.7B | 7.9B | 4.7B | 4.8B | 4.9B | 5.1B | 6.5B |
| Current Liabilities | 101.8B | 98.4B | 96.5B | 97.9B | 94.4B | 91.0B | 90.4B | 91.2B | 85.3B | 86.1B |
| Bonds Payable | 4.0B | 4.0B | 3.9B | 3.9B | 3.9B | 3.5B | 3.1B | 3.2B | 3.3B | 3.4B |
| Long Term Borrowings | 31.7B | 32.4B | 31.8B | 32.3B | 34.2B | 34.6B | 32.0B | 31.0B | 29.8B | 29.5B |
| Other Non Current Liabilities | 809.8M | 739.3M | 723.3M | 840.3M | 740.1M | 844.7M | 855.8M | 861.8M | 856.4M | 921.7M |
| Non Current Liabilities | 43.0B | 43.7B | 43.0B | 43.8B | 45.6B | 44.5B | 41.6B | 40.7B | 39.1B | 38.8B |
| Total Liabilities | 144.8B | 142.1B | 139.5B | 141.7B | 140.0B | 135.6B | 132.0B | 131.8B | 124.3B | 124.9B |
| Capital Stock | 15.8B | 15.8B | 19.3B | 19.3B | 19.3B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B |
| Ordinary Shares | 15.8B | 15.8B | 19.3B | 19.3B | 19.3B | 19.7B | 19.7B | 19.7B | 19.7B | 19.7B |
| Capital Surplus | 2.5B | 2.2B | 2.2B | 2.2B | 2.2B | 2.1B | 2.1B | 2.2B | 2.0B | 2.0B |
| Retained Earnings | 16.5B | 16.5B | 16.2B | 15.8B | 17.5B | 18.2B | 17.4B | 16.7B | 18.8B | 18.3B |
| Other Equity | -6.3B | -6.8B | -9.0B | -3.6B | -3.4B | -2.9B | -1.9B | -2.1B | -3.4B | -2.7B |
| Equity Parent | 28.5B | 27.7B | 28.7B | 33.8B | 35.6B | 36.5B | 37.2B | 36.5B | 37.1B | 37.2B |
| Total Equity | 60.4B | 56.9B | 57.3B | 63.6B | 66.4B | 63.7B | 63.8B | 63.3B | 64.1B | 64.1B |
| Total Liabilities Equity | 205.2B | 199.0B | 196.8B | 205.3B | 206.4B | 199.2B | 195.8B | 195.1B | 188.4B | 189.0B |
| 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 | 2.4B | 1.6B | 861.5M | 4.6B | 3.6B | 2.1B | 802.1M | 6.3B | 5.5B |
| Depreciation | 5.2B | 3.9B | 2.6B | 1.3B | 4.8B | 3.5B | 2.3B | 1.2B | 4.6B | 3.4B |
| Amortization | 1.3B | 992.6M | 667.7M | 337.5M | 1.2B | 841.9M | 552.3M | 276.3M | 1.1B | 830.4M |
| Cash From Operations Adjustments | 9.1B | 6.2B | 3.3B | 896.0M | 3.3B | 572.1M | 881.8M | -1.2B | 13.6B | 10.5B |
| Change In Receivables | 3.7B | 3.4B | 3.3B | 2.9B | -2.9B | -416.3M | -484.5M | 712.1M | 2.2B | -74,000 |
| Change In Inventories | -2.7B | -1.0B | -279.3M | -2.6B | -2.6B | -3.2B | -936.4M | 1.3B | 5.7B | 5.2B |
| Change In Payables | 158.2M | -1.7B | -2.3B | -223.7M | 2.3B | 1.3B | 1.7B | -2.8B | 1.7B | 3.9B |
| Operating Cash Flow | 9.1B | 6.2B | 3.3B | 896.0M | 3.3B | 572.1M | 881.8M | -1.2B | 13.6B | 10.5B |
| Capex | -5.5B | -4.2B | -2.7B | -1.5B | -5.5B | -4.2B | -2.8B | -1.6B | -5.0B | -3.8B |
| Investing Cash Flow | -7.3B | -4.1B | -2.6B | -2.4B | -8.8B | -7.9B | -6.7B | -3.4B | -8.8B | -6.6B |
| Proceeds Long Term Debt | 11.8B | 10.0B | 8.2B | 7.1B | 26.7B | 7.6B | 3.4B | 1.7B | 40.4B | 28.1B |
| Repayment Long Term Debt | -13.3B | -12.2B | -9.1B | -8.1B | -19.2B | -2.7B | -1.2B | -546.2M | -42.6B | -29.3B |
| Bond Redemption | -- | -- | -- | -- | -- | -- | -- | -- | 0.00 | -- |
| Interest Paid | -2.0B | -1.5B | -1.0B | -514.7M | -1.8B | -1.4B | -881.8M | -387.8M | -1.8B | -1.3B |
| Financing Cash Flow | -975.8M | -2.6B | 467.9M | -141.8M | 4.8B | 5.3B | 2.4B | 8.1B | -10.5B | -12.6B |
| Net Change In Cash | 423.8M | -2.0B | -1.6B | -1.2B | 681.1M | -1.1B | -2.4B | 4.2B | -5.7B | -7.9B |
| Cash Beginning Of Period | 26.2B | 26.2B | 26.2B | 26.2B | 25.5B | 25.5B | 25.5B | 25.5B | 31.2B | 31.2B |
| Cash End Of Period | 26.6B | 24.2B | 24.6B | 24.9B | 26.2B | 24.3B | 23.1B | 29.7B | 25.5B | 23.3B |
| Income Before Tax Continuing | 2.8B | 2.4B | 1.6B | 861.5M | 4.6B | 3.6B | 2.1B | 802.1M | 6.3B | 5.5B |
| Interest Expense | 2.0B | 1.5B | 981.3M | 506.7M | 1.9B | 1.4B | 876.1M | 421.6M | 1.8B | 1.4B |
| Interest Income | -536.8M | -410.0M | -311.1M | -193.0M | -685.5M | -536.2M | -384.3M | -170.5M | -901.7M | -740.4M |