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 | 202.9B | 200.3B | 188.0B | 147.7B | 153.9B | 166.6B | 144.9B | 121.7B | 120.2B | 135.1B |
| Revenue Growth % | 1.3% | 6.5% | 27.3% | -4.0% | -7.6% | 14.9% | 19.1% | 1.3% | -11.0% | -- |
| Cost Of Revenue | 170.6B | 171.6B | 162.0B | 123.1B | 127.9B | 136.7B | 116.9B | 102.2B | 99.4B | 110.3B |
| Gross Profit | 32.3B | 28.7B | 26.0B | 24.6B | 26.0B | 29.9B | 28.0B | 19.5B | 20.8B | 24.7B |
| Gross Margin % | 15.9% | 14.3% | 13.8% | 16.7% | 16.9% | 17.9% | 19.3% | 16.0% | 17.3% | 18.3% |
| Operating Expenses | 22.9B | 18.9B | 18.1B | 12.0B | 24.5B | 18.2B | 16.5B | 14.7B | 17.3B | 15.7B |
| Operating Income | 9.4B | 9.8B | 7.8B | 12.6B | 1.6B | 11.7B | 11.5B | 4.8B | 3.5B | 9.0B |
| Operating Margin % | 4.6% | 4.9% | 4.2% | 8.5% | 1.0% | 7.0% | 7.9% | 4.0% | 2.9% | 6.7% |
| Non Operating Income | 3.6B | 3.7B | 4.2B | 3.8B | 1.8B | 4.2B | 4.2B | 2.4B | 2.7B | 5.1B |
| Pretax Income | 13.0B | 13.6B | 12.0B | 16.3B | 3.4B | 15.9B | 15.6B | 7.3B | 6.3B | 14.1B |
| Income Tax | 551.1M | 2.0B | 1.6B | 2.7B | 927.4M | 2.8B | 3.1B | 1.1B | 1.9B | 2.4B |
| Income Continuing Operations | 12.5B | 11.6B | 10.5B | 13.7B | 2.4B | 13.1B | 12.5B | 6.2B | 4.4B | 11.7B |
| Net Income | 12.5B | 11.6B | 10.5B | 13.7B | 2.4B | 13.1B | 12.5B | 6.2B | 4.4B | 11.7B |
| Net Margin % | 6.2% | 5.8% | 5.6% | 9.2% | 1.6% | 7.8% | 8.6% | 5.1% | 3.6% | 8.7% |
| Net Income Parent | 11.4B | 10.6B | 9.8B | 12.8B | 1.6B | 12.5B | 11.8B | 5.4B | 3.9B | 11.1B |
| Other Comprehensive Income | -366.8M | 3.8B | -25.8B | -421.5M | 2.7B | -10.7B | -645.8M | 15.8B | 2.9B | 2.7B |
| Comprehensive Income | 12.1B | 15.4B | -15.4B | 13.2B | 5.2B | 2.4B | 11.9B | 22.0B | 7.3B | 14.4B |
| Eps Basic | 59.99 | 14.21 | 13.20 | 17.22 | 42.27 | 16.83 | 15.90 | 7.33 | 21.44 | 14.94 |
| 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 | 90.1B | 74.0B | 93.0B | 111.5B | 94.0B | 79.8B | 65.2B | 72.1B | 79.2B | 72.4B |
| Accounts Receivable | 133.9B | 139.6B | 115.1B | 102.5B | 99.2B | 108.1B | 100.8B | 80.6B | 81.7B | 97.3B |
| Inventories | 197.6B | 167.0B | 150.2B | 155.5B | 152.6B | 150.6B | 155.1B | 135.2B | 122.8B | 126.9B |
| Other Current Assets | 734.9M | 594.2M | 500.0M | 681.6M | 371.5M | 360.2M | 397.7M | 196.7M | 239.5M | 589.2M |
| Current Assets | 453.8B | 417.4B | 397.4B | 403.4B | 379.2B | 371.2B | 354.5B | 315.1B | 307.2B | 321.7B |
| Equity Method Investments | 30.9B | 27.7B | 25.1B | 31.1B | 29.8B | 28.0B | 29.1B | 27.1B | 24.9B | 23.1B |
| Property Plant Equipment | 21.4B | 20.5B | 20.4B | 21.2B | 20.8B | 20.7B | 20.6B | 20.3B | 20.1B | 20.2B |
| Right Of Use Asset | 2.2B | 2.0B | 2.0B | 2.1B | 2.1B | 2.0B | 2.0B | 2.0B | 1.8B | 1.7B |
| Intangible Assets | 13.3B | 12.6B | 12.6B | 2.9B | 2.9B | 2.8B | 2.5B | 2.6B | 2.7B | 2.7B |
| Deferred Tax Assets | 23.4B | 17.3B | 17.6B | 16.7B | 16.3B | 17.5B | 17.7B | 18.0B | 16.9B | 20.1B |
| Other Non Current Assets | 4.5B | 3.9B | 3.5B | 2.9B | 2.8B | 1.5B | 1.8B | 2.0B | 4.5B | 2.9B |
| Non Current Assets | 177.8B | 171.8B | 171.2B | 176.7B | 177.3B | 178.2B | 187.0B | 186.2B | 172.9B | 164.6B |
| Total Assets | 631.7B | 589.2B | 568.6B | 580.1B | 556.5B | 549.4B | 541.5B | 501.4B | 480.1B | 486.3B |
| Accounts Payable | 119.6B | 100.4B | 96.1B | 82.8B | 74.0B | 73.8B | 69.7B | 57.5B | 57.0B | 64.7B |
| Other Payables | 51.8B | 44.5B | 69.7B | 41.3B | 44.1B | 41.4B | 53.4B | 36.1B | 38.8B | 38.9B |
| Current Tax Liabilities | 19.3B | 11.2B | 12.0B | 12.3B | 10.2B | 12.7B | 12.0B | 9.9B | 8.4B | 11.1B |
| Other Current Liabilities | 45.9B | 45.2B | 38.3B | 38.3B | 42.1B | 42.5B | 39.2B | 39.4B | 40.4B | 40.1B |
| Current Liabilities | 307.3B | 278.2B | 273.7B | 241.4B | 231.9B | 232.8B | 227.1B | 197.1B | 197.6B | 212.6B |
| Long Term Borrowings | 293.1M | 310.9M | 328.6M | 346.3M | 366.0M | 135.0M | 143.9M | 152.8M | 161.6M | 137.1M |
| Other Non Current Liabilities | 3.5B | 3.0B | 2.6B | 2.9B | 2.7B | 2.4B | 2.5B | 2.7B | 2.8B | 2.5B |
| Non Current Liabilities | 26.7B | 26.8B | 26.2B | 28.1B | 27.5B | 24.3B | 25.0B | 24.8B | 23.5B | 23.1B |
| Total Liabilities | 334.1B | 304.9B | 299.9B | 269.5B | 259.3B | 257.1B | 252.0B | 221.9B | 221.1B | 235.8B |
| Capital Stock | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B |
| Ordinary Shares | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B |
| Capital Surplus | 17.4B | 16.8B | 16.8B | 16.8B | 16.8B | 17.0B | 16.7B | 12.0B | 12.4B | 11.9B |
| Retained Earnings | 202.0B | 190.5B | 179.9B | 195.4B | 182.6B | 181.0B | 168.5B | 169.3B | 163.4B | 159.4B |
| Legal Reserve | 50.2B | 50.2B | 50.2B | 47.0B | 47.0B | 47.0B | 47.0B | 45.4B | 45.4B | 45.4B |
| Other Equity | 41.5B | 42.7B | 40.0B | 62.3B | 62.7B | 60.7B | 70.5B | 71.4B | 56.6B | 54.2B |
| Equity Parent | 268.3B | 257.4B | 244.2B | 281.9B | 269.5B | 266.1B | 263.1B | 260.1B | 239.8B | 232.9B |
| Total Equity | 297.6B | 284.3B | 268.7B | 310.6B | 297.2B | 292.3B | 289.5B | 279.4B | 259.0B | 250.6B |
| Total Liabilities Equity | 631.7B | 589.2B | 568.6B | 580.1B | 556.5B | 549.4B | 541.5B | 501.4B | 480.1B | 486.3B |
| 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 | 55.0B | 42.0B | 28.4B | 16.3B | 42.2B | 38.8B | 22.9B | 7.3B | 22.1B | 15.8B |
| Depreciation | 2.3B | 1.7B | 1.1B | 583.3M | 2.3B | 1.7B | 1.2B | 568.5M | 2.3B | 1.7B |
| Amortization | 805.6M | 557.7M | 368.5M | 182.4M | 617.6M | 456.3M | 300.1M | 146.5M | 521.1M | 395.4M |
| Cash From Operations Adjustments | 30.3B | 7.4B | 24.4B | 13.2B | 8.0B | -7.5B | -25.7B | -11.1B | 52.1B | 35.6B |
| Change In Receivables | -29.7B | -35.2B | -10.3B | 2.1B | -22.6B | -25.8B | -18.8B | 929.3M | 949.9M | -14.5B |
| Change In Inventories | -44.6B | -13.9B | 2.8B | -2.9B | -29.8B | -27.8B | -32.3B | -12.4B | 20.1B | 15.9B |
| Change In Payables | 45.5B | 26.4B | 22.0B | 8.8B | 17.0B | 16.8B | 12.7B | 488.6M | 5.5B | 13.2B |
| Operating Cash Flow | 30.3B | 7.4B | 24.4B | 13.2B | 8.0B | -7.5B | -25.7B | -11.1B | 52.1B | 35.6B |
| Capex | -2.2B | -1.3B | -722.4M | -465.6M | -2.1B | -1.5B | -1.1B | -393.3M | -1.7B | -1.4B |
| Investing Cash Flow | -8.2B | -8.3B | -10.4B | -605.2M | -3.2B | -722.2M | -4.4B | -2.2B | 2.2B | 3.1B |
| Proceeds Long Term Debt | 0.00 | -- | -- | -- | 300.0M | -- | -- | -- | 50.0M | -- |
| Repayment Long Term Debt | -95.6M | -71.7M | -47.8M | -23.9M | -33.3M | -24.5M | -15.6M | -6.8M | -10.3M | -7.7M |
| Interest Paid | -1.0B | -764.6M | -490.0M | -200.7M | -679.4M | -519.1M | -215.3M | -95.2M | -724.5M | -579.7M |
| Financing Cash Flow | -23.2B | -12.5B | -3.6B | 2.9B | 4.8B | 5.2B | 11.5B | 2.4B | -45.2B | -40.9B |
| Net Change In Cash | -4.0B | -20.0B | -1.0B | 17.5B | 14.8B | 557.4M | -14.0B | -7.2B | 9.9B | 3.1B |
| Cash Beginning Of Period | 94.0B | 94.0B | 94.0B | 94.0B | 79.2B | 79.2B | 79.2B | 79.2B | 69.3B | 69.3B |
| Cash End Of Period | 90.1B | 74.0B | 93.0B | 111.5B | 94.0B | 79.8B | 65.2B | 72.1B | 79.2B | 72.4B |
| Income Before Tax Continuing | 55.0B | 42.0B | 28.4B | 16.3B | 42.2B | 38.8B | 22.9B | 7.3B | 22.1B | 15.8B |
| Interest Expense | 989.3M | 733.0M | 433.2M | 219.3M | 739.5M | 617.9M | 248.8M | 118.9M | 693.0M | 568.2M |
| Interest Income | -3.9B | -3.0B | -2.1B | -1.0B | -3.5B | -2.5B | -1.7B | -822.2M | -2.9B | -2.0B |