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 | 42.5B | 42.3B | 41.2B | 30.0B | 33.2B | 20.2B | 13.5B | 8.9B | 12.1B | 22.3B |
| Revenue Growth % | 0.4% | 2.7% | 37.4% | -9.7% | 64.3% | 49.8% | 52.4% | -26.8% | -45.8% | -- |
| Cost Of Revenue | 40.7B | 40.8B | 40.0B | 28.7B | 31.9B | 18.9B | 12.3B | 7.9B | 10.6B | 20.8B |
| Gross Profit | 1.8B | 1.5B | 1.2B | 1.3B | 1.3B | 1.3B | 1.2B | 937.7M | 1.5B | 1.5B |
| Gross Margin % | 4.2% | 3.6% | 3.0% | 4.3% | 4.0% | 6.6% | 8.9% | 10.6% | 12.2% | 6.9% |
| Operating Expenses | 868.3M | 941.3M | 834.8M | 752.4M | 754.6M | 837.1M | 732.1M | 925.0M | 1.2B | 1.0B |
| Operating Income | 924.6M | 591.1M | 391.2M | 537.1M | 580.0M | 507.9M | 470.6M | 12.7M | 315.1M | 506.9M |
| Operating Margin % | 2.2% | 1.4% | 0.9% | 1.8% | 1.7% | 2.5% | 3.5% | 0.1% | 2.6% | 2.3% |
| Non Operating Income | 420.0M | 615.6M | 625.4M | 675.1M | 468.0M | 681.1M | 670.6M | 1.1B | 925.7M | 759.3M |
| Pretax Income | 1.3B | 1.2B | 1.0B | 1.2B | 1.0B | 1.2B | 1.1B | 1.2B | 1.2B | 1.3B |
| Income Tax | 560.5M | 342.5M | 482.6M | 275.9M | 259.9M | 245.3M | 296.2M | 332.9M | 249.8M | 208.1M |
| Income Continuing Operations | 784.1M | 864.2M | 534.1M | 936.4M | 788.1M | 943.7M | 845.0M | 823.5M | 991.1M | 1.1B |
| Net Income | 784.1M | 864.2M | 534.1M | 936.4M | 788.1M | 943.7M | 845.0M | 823.5M | 991.1M | 1.1B |
| Net Margin % | 1.8% | 2.0% | 1.3% | 3.1% | 2.4% | 4.7% | 6.3% | 9.3% | 8.2% | 4.7% |
| Net Income Parent | 903.2M | 879.8M | 539.9M | 953.4M | 901.3M | 969.1M | 864.4M | 849.5M | 1.1B | 1.1B |
| Other Comprehensive Income | 3.7B | 6.5B | -16.5B | 1.9B | -774.5M | 1.6B | 1.6B | 1.3B | -76.1M | 3.3B |
| Comprehensive Income | 4.5B | 7.4B | -15.9B | 2.8B | 13.6M | 2.5B | 2.5B | 2.1B | 915.0M | 4.3B |
| Eps Basic | 2.32 | 0.62 | 0.38 | 0.67 | 2.53 | 0.69 | 0.61 | 0.60 | 3.01 | 0.76 |
| 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 | 15.6B | 21.3B | 26.5B | 10.7B | 9.9B | 19.0B | 20.8B | 31.5B | 47.3B | 54.5B |
| Accounts Receivable | 21.6B | 18.6B | 22.5B | 15.5B | 19.9B | 10.1B | 7.4B | 5.3B | 6.3B | 13.2B |
| Inventories | 4.1B | 4.6B | 4.2B | 3.3B | 2.8B | 2.4B | 3.9B | 2.2B | 3.0B | 3.9B |
| Other Current Assets | 781.9M | 613.0M | 885.9M | 1.1B | 497.5M | 388.7M | 328.8M | 211.5M | 284.3M | 387.1M |
| Current Assets | 124.6B | 128.0B | 134.1B | 129.9B | 129.9B | 100.7B | 96.7B | 72.8B | 74.7B | 79.8B |
| Equity Method Investments | 4.3B | 4.3B | 4.3B | 5.0B | 5.0B | 4.9B | 5.1B | 4.7B | 4.5B | 5.1B |
| Property Plant Equipment | 2.6B | 2.1B | 2.1B | 2.4B | 2.4B | 2.7B | 2.7B | 2.8B | 2.9B | 3.3B |
| Right Of Use Asset | 1.1B | 705.9M | 686.7M | 779.0M | 774.7M | 855.6M | 888.3M | 929.2M | 967.3M | 986.9M |
| Intangible Assets | 1.5B | 1.7B | 1.6B | 1.8B | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Deferred Tax Assets | 537.3M | 805.9M | 988.8M | 944.8M | 916.5M | 879.1M | 861.4M | 820.8M | 896.3M | 926.9M |
| Other Non Current Assets | 563.1M | 440.4M | 438.4M | 551.9M | 556.6M | 288.2M | 242.9M | 227.0M | 275.3M | 218.8M |
| Non Current Assets | 34.0B | 31.7B | 28.0B | 37.2B | 37.0B | 43.1B | 46.4B | 59.4B | 59.4B | 61.0B |
| Total Assets | 158.6B | 159.8B | 162.1B | 167.1B | 166.9B | 143.7B | 143.1B | 132.2B | 134.1B | 140.8B |
| Accounts Payable | 11.2B | 15.4B | 15.8B | 17.0B | 11.9B | 9.4B | 9.3B | 4.2B | 5.0B | 4.6B |
| Other Payables | 5.5B | 5.8B | 7.2B | 7.2B | 5.4B | 5.8B | 7.8B | 8.2B | 7.3B | 8.8B |
| Current Tax Liabilities | 894.7M | 586.0M | 893.8M | 2.0B | 1.8B | 621.3M | 438.3M | 789.2M | 749.3M | 620.0M |
| Other Current Liabilities | 345.3M | 505.6M | 836.7M | 276.0M | 255.8M | 381.0M | 276.9M | 273.5M | 283.0M | 273.3M |
| Current Liabilities | 50.4B | 56.2B | 66.0B | 55.0B | 55.6B | 32.5B | 34.4B | 26.0B | 27.9B | 35.4B |
| Other Non Current Liabilities | 69.8M | 104.8M | 105.1M | 115.8M | 133.5M | 120.9M | 122.0M | 122.0M | 128.3M | 242.1M |
| Non Current Liabilities | 1.4B | 1.0B | 973.5M | 1.0B | 1.1B | 1.0B | 1.0B | 1.0B | 987.1M | 1.1B |
| Total Liabilities | 51.8B | 57.2B | 67.0B | 56.1B | 56.7B | 33.6B | 35.4B | 27.0B | 28.9B | 36.5B |
| Capital Stock | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B |
| Ordinary Shares | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B |
| Capital Surplus | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B |
| Retained Earnings | 94.5B | 93.8B | 92.9B | 92.4B | 93.4B | 88.2B | 87.3B | 86.2B | 87.4B | 86.3B |
| Legal Reserve | 15.0B | 15.0B | 15.0B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B | 14.1B |
| Other Equity | -8.9B | -12.6B | -19.2B | -2.7B | -4.6B | 441.5M | -1.1B | -2.5B | -3.9B | -3.7B |
| Equity Parent | 107.3B | 102.9B | 95.4B | 111.4B | 110.5B | 110.4B | 107.8B | 105.4B | 105.3B | 104.3B |
| Total Equity | 106.8B | 102.5B | 95.1B | 111.1B | 110.2B | 110.2B | 107.6B | 105.2B | 105.2B | 104.2B |
| Total Liabilities Equity | 158.6B | 159.8B | 162.1B | 167.1B | 166.9B | 143.7B | 143.1B | 132.2B | 134.1B | 140.8B |
| 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 | 4.8B | 3.4B | 2.2B | 1.2B | 4.5B | 3.5B | 2.3B | 1.2B | 5.3B | 4.1B |
| Depreciation | 844.5M | 624.6M | 411.5M | 209.8M | 1.1B | 811.1M | 536.3M | 267.4M | 1.3B | 972.8M |
| Amortization | 228.7M | 6.9M | 4.6M | 2.3M | 9.1M | 6.9M | 4.6M | 2.3M | 115.0M | 93.4M |
| Cash From Operations Adjustments | 3.5B | 4.6B | -1.9B | 748.7M | 2.7B | 2.0B | 2.3B | 887.3M | -3.5B | -4.7B |
| Change In Receivables | -2.5B | 870.2M | -3.5B | 5.2B | -13.9B | -3.7B | -1.4B | 871.4M | 6.9B | 36.3M |
| Change In Inventories | -1.2B | -1.9B | -1.6B | -457.0M | 235.5M | 649.6M | -870.7M | 820.5M | 2.0B | 1.1B |
| Change In Payables | -466.6M | 3.9B | 4.6B | 4.4B | 6.9B | 4.0B | 4.5B | -815.7M | 443.5M | -56.3M |
| Operating Cash Flow | 3.5B | 4.6B | -1.9B | 748.7M | 2.7B | 2.0B | 2.3B | 887.3M | -3.5B | -4.7B |
| Capex | -620.0M | -319.4M | -229.9M | -100.0M | -265.4M | -273.8M | -106.0M | -44.4M | -213.2M | -159.2M |
| Investing Cash Flow | 2.9B | 6.2B | 14.8B | -213.4M | -37.6B | -28.3B | -26.9B | -16.8B | -25.4B | -17.4B |
| Interest Paid | -248.0M | -206.1M | -108.1M | -57.3M | -242.7M | -192.2M | -137.5M | -77.2M | -259.0M | -168.2M |
| Financing Cash Flow | -927.2M | 820.3M | 5.4B | 7.5M | -3.7B | -3.3B | -2.9B | -1.3B | -1.4B | -2.3B |
| Net Change In Cash | 5.7B | 11.4B | 16.6B | 776.2M | -37.3B | -28.2B | -26.5B | -15.8B | -30.7B | -23.5B |
| Cash Beginning Of Period | 9.9B | 9.9B | 9.9B | 9.9B | 47.3B | 47.3B | 47.3B | 47.3B | 78.0B | 78.0B |
| Cash End Of Period | 15.6B | 21.3B | 26.5B | 10.7B | 9.9B | 19.0B | 20.8B | 31.5B | 47.3B | 54.5B |
| Income Before Tax Continuing | 4.8B | 3.4B | 2.2B | 1.2B | 4.5B | 3.5B | 2.3B | 1.2B | 5.3B | 4.1B |
| Interest Expense | 247.4M | 198.4M | 127.1M | 60.6M | 247.3M | 190.5M | 136.6M | 75.1M | 240.9M | 158.0M |
| Interest Income | -2.3B | -1.7B | -1.1B | -577.7M | -2.7B | -2.1B | -1.5B | -708.9M | -2.9B | -2.1B |