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 | 171.3B | 176.3B | 186.6B | 157.0B | 197.8B | 163.8B | 154.2B | 130.5B | 128.1B | 135.8B | 130.7B | 120.2B | 134.8B | 142.5B | 135.7B | 128.8B | 148.0B | 145.1B | 114.8B | 111.8B |
| Revenue Growth % | -2.8% | -5.5% | 18.8% | -20.6% | 20.7% | 6.3% | 18.1% | 1.9% | -5.7% | 4.0% | 8.7% | -10.8% | -5.4% | 4.9% | 5.4% | -13.0% | 2.0% | 26.4% | 2.6% | -- |
| Cost Of Revenue | 162.4B | 167.4B | 177.1B | 147.6B | 187.7B | 155.2B | 146.4B | 123.6B | 120.8B | 128.8B | 124.6B | 114.3B | 127.7B | 135.1B | 129.8B | 123.1B | 141.9B | 139.2B | 109.7B | 106.7B |
| Gross Profit | 8.9B | 8.9B | 9.5B | 9.4B | 10.1B | 8.6B | 7.7B | 6.9B | 7.3B | 7.1B | 6.0B | 5.9B | 7.0B | 7.3B | 5.9B | 5.7B | 6.1B | 5.9B | 5.1B | 5.1B |
| Gross Margin % | 5.2% | 5.0% | 5.1% | 6.0% | 5.1% | 5.3% | 5.0% | 5.3% | 5.7% | 5.2% | 4.6% | 4.9% | 5.2% | 5.2% | 4.4% | 4.4% | 4.1% | 4.1% | 4.5% | 4.6% |
| Operating Expenses | 6.4B | 5.8B | 5.9B | 5.9B | 6.2B | 5.5B | 5.1B | 4.7B | 4.8B | 4.9B | 4.5B | 4.6B | 5.3B | 5.1B | 4.3B | 4.6B | 4.9B | 4.4B | 4.1B | 4.1B |
| Operating Income | 2.5B | 3.1B | 3.6B | 3.5B | 3.9B | 3.2B | 2.6B | 2.1B | 2.5B | 2.2B | 1.5B | 1.3B | 1.7B | 2.2B | 1.6B | 1.1B | 1.2B | 1.5B | 1.0B | 981.3M |
| Operating Margin % | 1.5% | 1.7% | 1.9% | 2.2% | 2.0% | 1.9% | 1.7% | 1.6% | 2.0% | 1.6% | 1.1% | 1.1% | 1.3% | 1.6% | 1.2% | 0.9% | 0.8% | 1.0% | 0.9% | 0.9% |
| Non Operating Income | 205.8M | 1.1B | -723.1M | -1.3B | -930.4M | -645.7M | -420.5M | -610.0M | -575.9M | 218.0M | 281.4M | -151.8M | -300.2M | 52.9M | -26.2M | 781.4M | 343.9M | 2.0B | 182.2M | 423.9M |
| Pretax Income | 2.7B | 4.2B | 2.9B | 2.2B | 3.0B | 2.5B | 2.2B | 1.5B | 2.0B | 2.4B | 1.8B | 1.1B | 1.4B | 2.3B | 1.6B | 1.9B | 1.6B | 3.5B | 1.2B | 1.4B |
| Income Tax | 663.9M | 892.2M | 717.6M | 448.2M | 615.4M | 515.5M | 368.9M | 444.0M | 42.3M | 527.9M | 382.1M | 261.7M | 48.5M | 552.4M | 61.4M | 452.6M | 382.1M | 839.6M | 202.3M | 328.1M |
| Income Continuing Operations | 2.1B | 3.3B | 2.2B | 1.7B | 2.4B | 2.0B | 1.8B | 1.1B | 1.9B | 1.8B | 1.4B | 871.3M | 1.4B | 1.7B | 1.5B | 1.5B | 1.2B | 2.7B | 1.0B | 1.1B |
| Net Income | 2.1B | 3.3B | 2.2B | 1.7B | 2.4B | 2.0B | 1.8B | 1.1B | 1.9B | 1.8B | 1.4B | 871.3M | 1.4B | 1.7B | 1.5B | 1.5B | 1.2B | 2.7B | 1.0B | 1.1B |
| Net Margin % | 1.2% | 1.9% | 1.2% | 1.1% | 1.2% | 1.2% | 1.2% | 0.8% | 1.5% | 1.4% | 1.1% | 0.7% | 1.0% | 1.2% | 1.1% | 1.1% | 0.8% | 1.9% | 0.9% | 1.0% |
| Net Income Parent | 2.1B | 2.7B | 2.2B | 1.7B | 2.4B | 2.0B | 1.8B | 1.1B | 2.0B | 1.9B | 1.4B | 880.7M | 1.4B | 1.7B | 1.5B | 1.5B | 1.5B | 2.8B | 1.1B | 1.1B |
| Other Comprehensive Income | 3.8B | 3.1B | -6.8B | 2.1B | 1.7B | 3.7B | -155.7M | 3.1B | -1.5B | 1.7B | 125.1M | 519.8M | -824.2M | 1.1B | -135.9M | 1.2B | 551.1M | -463.4M | -964.1M | 73.1M |
| Comprehensive Income | 5.9B | 6.4B | -4.6B | 3.8B | 4.1B | 5.7B | 1.7B | 4.2B | 394.6M | 3.5B | 1.5B | 1.4B | 547.9M | 2.9B | 1.4B | 2.7B | 1.7B | 2.2B | 45.9M | 1.2B |
| Eps Basic | 2.42 | 0.76 | 0.61 | 0.47 | 2.03 | 0.56 | 0.50 | 0.30 | 1.71 | 0.52 | 0.39 | 0.25 | 1.71 | 0.49 | 0.42 | 0.41 | 1.82 | 0.78 | 0.32 | 0.32 |
| 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 | 54.3B | 46.4B | 41.0B | 30.6B | 30.9B | 33.2B | 37.9B | 39.4B | 28.1B | 36.4B | 32.7B | 39.0B | 42.5B | 35.9B | 51.7B | 46.0B | 34.8B | 34.3B | 33.9B | 36.8B |
| Accounts Receivable | 119.7B | 143.9B | 138.1B | 134.3B | 164.8B | 118.3B | 110.2B | 87.7B | 92.2B | 107.0B | 96.0B | 87.5B | 89.5B | 105.4B | 99.1B | 95.0B | 103.8B | 108.8B | 88.5B | 87.5B |
| Inventories | 76.9B | 76.5B | 78.2B | 82.7B | 65.1B | 76.9B | 66.2B | 63.8B | 59.9B | 53.8B | 49.5B | 51.0B | 51.0B | 75.2B | 76.0B | 76.6B | 62.4B | 68.9B | 53.0B | 45.4B |
| Other Current Assets | 10.5B | 14.1B | 13.9B | 15.2B | 9.4B | 27.0B | 11.1B | 7.0B | 9.3B | 5.8B | 5.4B | 4.8B | 4.2B | 4.6B | 4.3B | 3.9B | 2.9B | 3.0B | 7.6B | 4.0B |
| Current Assets | 271.5B | 285.0B | 277.3B | 277.3B | 274.4B | 260.6B | 230.4B | 202.0B | 192.2B | 205.9B | 186.6B | 185.8B | 190.2B | 225.6B | 234.5B | 225.1B | 207.6B | 218.4B | 187.2B | 177.2B |
| Equity Method Investments | 584.8M | 493.7M | 475.8M | 472.7M | 469.9M | 458.7M | 455.7M | 432.7M | 431.7M | 439.9M | 466.7M | 481.9M | 443.6M | 370.1M | 280.9M | 292.1M | 300.1M | 300.2M | 299.6M | 229.6M |
| Property Plant Equipment | 41.8B | 38.0B | 35.6B | 36.5B | 35.3B | 32.1B | 31.4B | 30.7B | 29.6B | 29.5B | 28.3B | 31.2B | 31.2B | 30.9B | 29.4B | 28.2B | 27.5B | 27.4B | 27.6B | 28.0B |
| Right Of Use Asset | 5.9B | 4.1B | 3.9B | 4.3B | 4.2B | 3.7B | 2.0B | 2.0B | 1.8B | 1.9B | 1.8B | 3.0B | 3.0B | 3.1B | 3.2B | 3.2B | 3.2B | 3.1B | 3.1B | 3.3B |
| Intangible Assets | 293.5M | 292.1M | 194.7M | 627.6M | 662.5M | 694.3M | 642.6M | 594.0M | 582.9M | 1.0B | 980.3M | 966.1M | 975.2M | 978.0M | 953.4M | 941.8M | 967.5M | 938.1M | 918.4M | 925.5M |
| Other Non Current Assets | 5.2B | 6.1B | 5.7B | 5.0B | 4.7B | 5.2B | 4.7B | 4.4B | 4.5B | 4.4B | 4.3B | 4.4B | 4.0B | 3.7B | 3.8B | 3.4B | 3.0B | 3.0B | 3.2B | 3.4B |
| Non Current Assets | 60.2B | 59.4B | 55.2B | 56.5B | 61.5B | 57.8B | 50.0B | 50.0B | 47.5B | 47.3B | 45.9B | 44.8B | 44.0B | 43.3B | 42.6B | 41.1B | 40.0B | 39.6B | 40.1B | 40.5B |
| Total Assets | 331.7B | 344.5B | 332.5B | 333.8B | 335.9B | 318.4B | 280.5B | 252.0B | 239.7B | 253.3B | 232.5B | 230.6B | 234.2B | 268.9B | 277.1B | 266.2B | 247.6B | 258.0B | 227.3B | 217.6B |
| Accounts Payable | 109.2B | 122.4B | 122.7B | 125.3B | 135.8B | 132.4B | 103.4B | 89.2B | 81.3B | 92.7B | 83.5B | 78.4B | 64.4B | 92.1B | 92.7B | 92.3B | 84.9B | 98.7B | 78.0B | 77.2B |
| Other Payables | 12.3B | 10.9B | 17.3B | 17.0B | 13.8B | 10.5B | 15.6B | 14.8B | 11.2B | 10.7B | 15.9B | 15.4B | 12.0B | 11.4B | 15.7B | 14.3B | 10.5B | 9.8B | 16.3B | 15.9B |
| Current Tax Liabilities | 4.6B | 3.0B | 4.4B | 4.5B | 2.0B | 1.7B | 2.1B | 2.4B | 2.2B | 2.3B | 2.0B | 3.3B | 3.2B | 2.7B | 1.8B | 2.6B | 2.4B | 2.8B | 2.1B | 2.1B |
| Other Current Liabilities | 13.8B | 13.1B | 12.4B | 13.9B | 13.8B | 15.1B | 15.6B | 15.8B | 17.2B | 17.4B | 15.5B | 15.8B | 14.9B | 17.1B | 29.0B | 26.6B | 19.7B | 13.3B | 15.2B | 13.0B |
| Current Liabilities | 236.3B | 254.7B | 252.5B | 248.3B | 247.5B | 234.8B | 203.5B | 177.9B | 169.3B | 183.2B | 166.5B | 166.1B | 156.0B | 190.5B | 210.0B | 200.6B | 180.1B | 181.4B | 153.5B | 152.2B |
| Long Term Borrowings | 8.7B | 8.6B | 7.2B | 8.0B | 8.4B | 7.4B | 8.8B | 7.6B | 3.0B | 3.1B | 2.9B | 3.0B | 12.8B | 13.0B | 4.0B | 4.0B | 3.8B | 14.7B | 14.6B | 6.3B |
| Other Non Current Liabilities | 8.0B | 8.3B | 7.1B | 7.1B | 7.5B | 7.5B | 7.0B | 6.8B | 6.6B | 6.5B | 6.2B | 6.2B | 6.0B | 6.6B | 6.9B | 7.0B | 6.7B | 6.6B | 6.1B | 6.1B |
| Non Current Liabilities | 18.9B | 19.2B | 16.4B | 17.3B | 18.0B | 17.2B | 16.3B | 15.0B | 10.1B | 10.2B | 9.7B | 9.7B | 19.4B | 20.2B | 11.6B | 11.6B | 11.1B | 21.9B | 21.4B | 13.1B |
| Total Liabilities | 255.2B | 273.9B | 268.9B | 265.6B | 265.5B | 252.0B | 219.8B | 193.0B | 179.4B | 193.4B | 176.2B | 175.8B | 175.4B | 210.6B | 221.7B | 212.2B | 191.2B | 203.3B | 174.8B | 165.2B |
| Capital Stock | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B |
| Ordinary Shares | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B | 35.9B |
| Capital Surplus | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B |
| Retained Earnings | 38.5B | 33.9B | 31.1B | 28.9B | 25.0B | 22.5B | 20.5B | 18.7B | 23.0B | 21.0B | 19.1B | 17.7B | 22.2B | 20.7B | 19.0B | 17.5B | 21.0B | 19.6B | 16.8B | 15.6B |
| Other Equity | -1.1B | -2.3B | -5.5B | 1.3B | 7.6B | 6.0B | 2.3B | 2.4B | -648.5M | 888.3M | -792.4M | -926.1M | -1.4B | -532.4M | -1.7B | -1.5B | -2.7B | -3.3B | -2.8B | -1.8B |
| Equity Parent | 76.2B | 70.3B | 64.4B | 69.0B | 71.3B | 67.2B | 61.5B | 59.9B | 61.1B | 60.6B | 57.1B | 55.6B | 59.6B | 59.0B | 56.1B | 54.7B | 57.1B | 55.1B | 52.7B | 52.6B |
| Total Equity | 76.4B | 70.5B | 63.6B | 68.2B | 70.5B | 66.4B | 60.7B | 59.0B | 60.3B | 59.9B | 56.3B | 54.8B | 58.8B | 58.3B | 55.4B | 54.0B | 56.4B | 54.7B | 52.5B | 52.4B |
| Total Liabilities Equity | 331.7B | 344.5B | 332.5B | 333.8B | 335.9B | 318.4B | 280.5B | 252.0B | 239.7B | 253.3B | 232.5B | 230.6B | 234.2B | 268.9B | 277.1B | 266.2B | 247.6B | 258.0B | 227.3B | 217.6B |
| 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 | 12.0B | 9.3B | 5.1B | 2.2B | 9.2B | 6.2B | 3.7B | 1.5B | 7.2B | 5.3B | 2.9B | 1.1B | 7.2B | 5.8B | 3.5B | 1.9B | 7.7B | 6.1B | 2.6B | 1.4B |
| Depreciation | 3.4B | 2.4B | 1.5B | 735.2M | 2.9B | 2.2B | 1.4B | 665.4M | 2.4B | 1.8B | 1.2B | 577.5M | 2.2B | 1.6B | 1.1B | 535.8M | 2.4B | 1.8B | 1.2B | 594.8M |
| Amortization | 1.1B | 716.8M | 469.4M | 230.6M | 1.1B | 821.9M | 563.8M | 286.0M | 1.1B | 800.3M | 512.6M | 241.3M | 730.3M | 502.3M | 311.0M | 154.6M | 901.6M | 722.3M | 488.7M | 243.5M |
| Cash From Operations Adjustments | 14.0B | -3.8B | -6.5B | -512.5M | -7.2B | -86.8M | 4.6B | 11.9B | 11.4B | 13.8B | 14.7B | 14.5B | 22.2B | 8.4B | 7.5B | 7.1B | -12.5B | -12.5B | -943.0M | 3.8B |
| Change In Receivables | 44.4B | 20.6B | 24.5B | 31.5B | -70.0B | -27.8B | -17.3B | 6.0B | -5.6B | -15.5B | -5.5B | 2.0B | 13.3B | 1.4B | 5.6B | 10.8B | -12.3B | -17.4B | 3.1B | 4.8B |
| Change In Inventories | -13.2B | -14.7B | -19.2B | -16.8B | -2.8B | -16.0B | -4.2B | -2.4B | -9.0B | -1.1B | 1.9B | -241.6M | 15.8B | -6.0B | -10.0B | -12.2B | -22.1B | -28.5B | -12.4B | -4.0B |
| Change In Payables | -25.1B | -11.0B | -12.6B | -12.1B | 51.0B | 52.6B | 20.1B | 5.6B | 18.6B | 25.9B | 17.7B | 14.1B | -22.4B | 1.7B | 5.2B | 5.0B | 11.7B | 25.9B | 4.6B | 2.7B |
| Operating Cash Flow | 14.0B | -3.8B | -6.5B | -512.5M | -7.2B | -86.8M | 4.6B | 11.9B | 11.4B | 13.8B | 14.7B | 14.5B | 22.2B | 8.4B | 7.5B | 7.1B | -- | -- | -- | -- |
| Capex | -9.1B | -6.5B | -3.2B | -1.2B | -5.4B | -3.6B | -1.9B | -988.0M | -4.7B | -2.9B | -1.9B | -555.3M | -4.9B | -3.8B | -2.4B | -773.1M | -2.8B | -2.0B | -1.4B | -584.7M |
| Investing Cash Flow | 3.0B | 2.0B | 1.9B | -4.1B | -7.6B | -7.6B | -6.6B | -672.8M | -8.9B | -3.7B | -3.1B | -977.6M | -6.0B | -5.2B | -3.4B | -1.5B | -3.1B | -1.8B | -5.9B | -1.0B |
| Proceeds Long Term Debt | 1.5B | 1.5B | 0.00 | 0.00 | 14.6B | 13.6B | 10.3B | 9.0B | 4.0B | 676.6M | 132.4M | 69.2M | 11.2B | 5.6B | 5.2B | 4.4B | 18.9B | 15.8B | 11.4B | 231.3M |
| Repayment Long Term Debt | -850.6M | -679.3M | -287.5M | -215.0M | -11.6B | -11.5B | -7.2B | -7.1B | -11.2B | -7.9B | -7.9B | -7.8B | -8.8B | -3.8B | -150.0M | -75.0M | -17.2B | -10.1B | -5.8B | -2.9B |
| Interest Paid | -6.2B | -4.6B | -3.0B | -1.5B | -6.1B | -4.3B | -2.7B | -1.2B | -4.6B | -3.6B | -2.4B | -1.2B | -2.6B | -1.2B | -607.3M | -256.1M | -740.1M | -529.8M | -343.8M | -144.7M |
| Financing Cash Flow | 6.6B | 18.7B | 17.3B | 4.0B | 16.3B | 12.1B | 10.4B | -1.0B | -16.5B | -17.2B | -21.4B | -16.9B | -9.8B | -3.8B | 11.6B | 4.5B | 17.9B | 16.1B | 8.0B | 1.1B |
| Net Change In Cash | 23.4B | 15.5B | 10.0B | -323.2M | 2.8B | 5.1B | 9.7B | 11.3B | -14.3B | -6.1B | -9.7B | -3.4B | 7.7B | 1.1B | 16.9B | 11.2B | 1.8B | 1.3B | 911.6M | 3.8B |
| Cash Beginning Of Period | 30.9B | 30.9B | 30.9B | 30.9B | 28.1B | 28.1B | 28.1B | 28.1B | 42.5B | 42.5B | 42.5B | 42.5B | 34.8B | 34.8B | 34.8B | 34.8B | 33.0B | 33.0B | 33.0B | 33.0B |
| Cash End Of Period | 54.3B | 46.4B | 41.0B | 30.6B | 30.9B | 33.2B | 37.9B | 39.4B | 28.1B | 36.4B | 32.7B | 39.0B | 42.5B | 35.9B | 51.7B | 46.0B | 34.8B | 34.3B | 33.9B | 36.8B |
| Income Before Tax Continuing | 12.0B | 9.3B | 5.1B | 2.2B | 9.2B | 6.2B | 3.7B | 1.5B | 7.2B | 5.3B | 2.9B | 1.1B | 7.2B | 5.8B | 3.5B | 1.9B | 7.7B | 6.1B | 2.6B | 1.4B |
| Interest Expense | 6.1B | 4.6B | 3.1B | 1.6B | 6.0B | 4.3B | 2.7B | 1.2B | 4.6B | 3.4B | 2.2B | 1.1B | 3.0B | 1.5B | 711.1M | 280.6M | 738.4M | 509.0M | 327.0M | 166.2M |
| Interest Income | -2.8B | -2.1B | -1.5B | -815.4M | -2.9B | -2.2B | -1.4B | -645.0M | -2.6B | -2.1B | -1.4B | -592.9M | -1.8B | -890.1M | -536.9M | -246.6M | -1.1B | -821.1M | -572.2M | -283.8M |