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 | 202.9B | 200.3B | 188.0B | 147.7B | 153.9B | 166.6B | 144.9B | 121.7B | 120.2B | 135.1B | 115.7B | 111.4B | 127.1B | 144.8B | 126.9B | 138.4B | 151.9B | 139.1B | 128.1B | 116.2B |
| Revenue Growth % | 1.3% | 6.5% | 27.3% | -4.0% | -7.6% | 14.9% | 19.1% | 1.3% | -11.0% | 16.7% | 3.9% | -12.3% | -12.2% | 14.1% | -8.3% | -8.9% | 9.2% | 8.6% | 10.3% | -- |
| Cost Of Revenue | 170.6B | 171.6B | 162.0B | 123.1B | 127.9B | 136.7B | 116.9B | 102.2B | 99.4B | 110.3B | 99.5B | 100.7B | 114.9B | 126.4B | 109.1B | 112.6B | 121.6B | 112.6B | 100.4B | 90.4B |
| Gross Profit | 32.3B | 28.7B | 26.0B | 24.6B | 26.0B | 29.9B | 28.0B | 19.5B | 20.8B | 24.7B | 16.2B | 10.7B | 12.2B | 18.3B | 17.8B | 25.8B | 30.3B | 26.5B | 27.7B | 25.8B |
| Gross Margin % | 15.9% | 14.3% | 13.8% | 16.7% | 16.9% | 17.9% | 19.3% | 16.0% | 17.3% | 18.3% | 14.0% | 9.6% | 9.6% | 12.7% | 14.0% | 18.7% | 20.0% | 19.0% | 21.6% | 22.2% |
| Operating Expenses | 22.9B | 18.9B | 18.1B | 12.0B | 24.5B | 18.2B | 16.5B | 14.7B | 17.3B | 15.7B | 14.5B | 13.8B | 16.5B | 14.5B | 14.4B | 15.8B | 17.4B | 15.0B | 14.3B | 14.3B |
| Operating Income | 9.4B | 9.8B | 7.8B | 12.6B | 1.6B | 11.7B | 11.5B | 4.8B | 3.5B | 9.0B | 1.7B | -3.1B | -4.3B | 3.8B | 2.8B | 10.7B | 12.9B | 11.5B | 13.5B | 11.5B |
| Operating Margin % | 4.6% | 4.9% | 4.2% | 8.5% | 1.0% | 7.0% | 7.9% | 4.0% | 2.9% | 6.7% | 1.5% | -2.8% | -3.4% | 2.6% | 2.2% | 7.7% | 8.5% | 8.2% | 10.5% | 9.9% |
| Non Operating Income | 3.6B | 3.7B | 4.2B | 3.8B | 1.8B | 4.2B | 4.2B | 2.4B | 2.7B | 5.1B | 1.4B | 1.7B | 891.9M | 4.2B | 493.8M | 3.0B | 1.9B | 4.3B | 2.2B | 1.3B |
| Pretax Income | 13.0B | 13.6B | 12.0B | 16.3B | 3.4B | 15.9B | 15.6B | 7.3B | 6.3B | 14.1B | 3.1B | -1.4B | -3.4B | 8.0B | 3.2B | 13.7B | 14.8B | 15.8B | 15.7B | 12.8B |
| Income Tax | 551.1M | 2.0B | 1.6B | 2.7B | 927.4M | 2.8B | 3.1B | 1.1B | 1.9B | 2.4B | 51.6M | -148.8M | 67.2M | 1.2B | 756.1M | 2.7B | 2.1B | 3.9B | 3.9B | 2.6B |
| Income Continuing Operations | 12.5B | 11.6B | 10.5B | 13.7B | 2.4B | 13.1B | 12.5B | 6.2B | 4.4B | 11.7B | 3.1B | -1.3B | -3.4B | 6.8B | 2.5B | 11.0B | 12.7B | 11.9B | 11.8B | 10.2B |
| Net Income | 12.5B | 11.6B | 10.5B | 13.7B | 2.4B | 13.1B | 12.5B | 6.2B | 4.4B | 11.7B | 3.1B | -1.3B | -3.4B | 6.8B | 2.5B | 11.0B | 12.7B | 11.9B | 11.8B | 10.2B |
| Net Margin % | 6.2% | 5.8% | 5.6% | 9.2% | 1.6% | 7.8% | 8.6% | 5.1% | 3.6% | 8.7% | 2.7% | -1.1% | -2.7% | 4.7% | 2.0% | 7.9% | 8.3% | 8.6% | 9.2% | 8.8% |
| Net Income Parent | 11.4B | 10.6B | 9.8B | 12.8B | 1.6B | 12.5B | 11.8B | 5.4B | 3.9B | 11.1B | 2.6B | -1.7B | -3.8B | 6.2B | 1.9B | 10.4B | 12.1B | 11.3B | 11.4B | 9.8B |
| Other Comprehensive Income | -366.8M | 3.8B | -25.8B | -421.5M | 2.7B | -10.7B | -645.8M | 15.8B | 2.9B | 2.7B | 8.7B | 9.0B | -432.9M | -1.5B | -6.1B | 1.7B | 4.2B | 1.9B | -5.7B | 5.2B |
| Comprehensive Income | 12.1B | 15.4B | -15.4B | 13.2B | 5.2B | 2.4B | 11.9B | 22.0B | 7.3B | 14.4B | 11.7B | 7.7B | -3.9B | 5.3B | -3.6B | 12.7B | 16.8B | 13.8B | 6.1B | 15.4B |
| Eps Basic | 59.99 | 14.21 | 13.20 | 17.22 | 42.27 | 16.83 | 15.90 | 7.33 | 21.44 | 14.94 | 3.48 | -2.26 | 19.78 | 8.34 | 2.55 | 14.04 | 59.98 | 15.25 | 15.31 | 13.18 |
| 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 | 90.1B | 74.0B | 93.0B | 111.5B | 94.0B | 79.8B | 65.2B | 72.1B | 79.2B | 72.4B | 68.2B | 71.5B | 69.3B | 40.3B | 33.2B | 35.5B | 67.8B | 39.2B | 69.6B | 75.4B |
| Accounts Receivable | 133.9B | 139.6B | 115.1B | 102.5B | 99.2B | 108.1B | 100.8B | 80.6B | 81.7B | 97.3B | 84.8B | 81.6B | 83.2B | 97.9B | 91.1B | 89.4B | 89.1B | 85.1B | 79.1B | 70.8B |
| Inventories | 197.6B | 167.0B | 150.2B | 155.5B | 152.6B | 150.6B | 155.1B | 135.2B | 122.8B | 126.9B | 124.5B | 124.3B | 142.5B | 185.2B | 217.3B | 204.3B | 167.3B | 159.6B | 138.2B | 113.8B |
| Other Current Assets | 734.9M | 594.2M | 500.0M | 681.6M | 371.5M | 360.2M | 397.7M | 196.7M | 239.5M | 589.2M | 188.8M | 217.7M | 257.0M | 312.8M | 317.6M | 349.1M | 341.9M | 285.6M | 316.0M | 235.0M |
| Current Assets | 453.8B | 417.4B | 397.4B | 403.4B | 379.2B | 371.2B | 354.5B | 315.1B | 307.2B | 321.7B | 308.7B | 306.0B | 322.2B | 359.1B | 374.9B | 358.6B | 348.7B | 310.6B | 314.1B | 292.0B |
| Equity Method Investments | 30.9B | 27.7B | 25.1B | 31.1B | 29.8B | 28.0B | 29.1B | 27.1B | 24.9B | 23.1B | 23.4B | 22.9B | 22.2B | 22.3B | 21.2B | 22.4B | 19.9B | 18.8B | 18.1B | 18.2B |
| Property Plant Equipment | 21.4B | 20.5B | 20.4B | 21.2B | 20.8B | 20.7B | 20.6B | 20.3B | 20.1B | 20.2B | 20.2B | 19.5B | 19.5B | 19.5B | 19.3B | 19.5B | 19.4B | 20.0B | 20.7B | 20.8B |
| Right Of Use Asset | 2.2B | 2.0B | 2.0B | 2.1B | 2.1B | 2.0B | 2.0B | 2.0B | 1.8B | 1.7B | 1.8B | 1.7B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.2B |
| Intangible Assets | 13.3B | 12.6B | 12.6B | 2.9B | 2.9B | 2.8B | 2.5B | 2.6B | 2.7B | 2.7B | 2.8B | 2.1B | 2.1B | 2.1B | 2.1B | 2.2B | 2.2B | 2.2B | 2.1B | 2.1B |
| Deferred Tax Assets | 23.4B | 17.3B | 17.6B | 16.7B | 16.3B | 17.5B | 17.7B | 18.0B | 16.9B | 20.1B | 19.9B | 19.6B | 18.6B | 16.5B | 16.7B | 16.6B | 16.2B | 13.7B | 12.6B | 11.8B |
| Other Non Current Assets | 4.5B | 3.9B | 3.5B | 2.9B | 2.8B | 1.5B | 1.8B | 2.0B | 4.5B | 2.9B | 3.0B | 3.0B | 3.1B | 2.9B | 2.8B | 2.8B | 3.0B | 3.2B | 3.2B | 1.5B |
| Non Current Assets | 177.8B | 171.8B | 171.2B | 176.7B | 177.3B | 178.2B | 187.0B | 186.2B | 172.9B | 164.6B | 166.3B | 157.9B | 149.0B | 140.9B | 143.9B | 157.2B | 155.4B | 148.0B | 146.7B | 141.7B |
| Total Assets | 631.7B | 589.2B | 568.6B | 580.1B | 556.5B | 549.4B | 541.5B | 501.4B | 480.1B | 486.3B | 475.0B | 463.9B | 471.2B | 499.9B | 518.9B | 515.8B | 504.2B | 458.6B | 460.8B | 433.8B |
| Accounts Payable | 119.6B | 100.4B | 96.1B | 82.8B | 74.0B | 73.8B | 69.7B | 57.5B | 57.0B | 64.7B | 66.7B | 60.5B | 51.4B | 64.5B | 71.8B | 91.8B | 95.7B | 80.3B | 83.7B | 75.8B |
| Other Payables | 51.8B | 44.5B | 69.7B | 41.3B | 44.1B | 41.4B | 53.4B | 36.1B | 38.8B | 38.9B | 49.3B | 34.9B | 38.9B | 41.0B | 75.6B | 42.7B | 49.3B | 43.8B | 63.4B | 38.6B |
| Current Tax Liabilities | 19.3B | 11.2B | 12.0B | 12.3B | 10.2B | 12.7B | 12.0B | 9.9B | 8.4B | 11.1B | 9.6B | 9.6B | 9.5B | 9.2B | 12.9B | 18.9B | 15.3B | 14.6B | 12.6B | 11.6B |
| Other Current Liabilities | 45.9B | 45.2B | 38.3B | 38.3B | 42.1B | 42.5B | 39.2B | 39.4B | 40.4B | 40.1B | 35.4B | 32.5B | 35.1B | 39.5B | 36.6B | 38.9B | 37.5B | 35.8B | 33.0B | 31.1B |
| Current Liabilities | 307.3B | 278.2B | 273.7B | 241.4B | 231.9B | 232.8B | 227.1B | 197.1B | 197.6B | 212.6B | 216.9B | 208.6B | 222.7B | 249.0B | 276.3B | 236.2B | 238.2B | 212.4B | 228.4B | 188.4B |
| Long Term Borrowings | 293.1M | 310.9M | 328.6M | 346.3M | 366.0M | 135.0M | 143.9M | 152.8M | 161.6M | 137.1M | 139.8M | 142.4M | 144.9M | 147.5M | 149.9M | 152.5M | 155.0M | 157.7M | 160.4M | 0.00 |
| Other Non Current Liabilities | 3.5B | 3.0B | 2.6B | 2.9B | 2.7B | 2.4B | 2.5B | 2.7B | 2.8B | 2.5B | 2.2B | 2.2B | 2.2B | 1.3B | 1.2B | 1.2B | 1.1B | 1.0B | 1.0B | 990.3M |
| Non Current Liabilities | 26.7B | 26.8B | 26.2B | 28.1B | 27.5B | 24.3B | 25.0B | 24.8B | 23.5B | 23.1B | 22.1B | 21.6B | 21.6B | 20.3B | 19.6B | 19.6B | 19.5B | 16.6B | 16.7B | 16.1B |
| Total Liabilities | 334.1B | 304.9B | 299.9B | 269.5B | 259.3B | 257.1B | 252.0B | 221.9B | 221.1B | 235.8B | 239.0B | 230.3B | 244.3B | 269.2B | 295.9B | 255.8B | 257.7B | 229.0B | 245.1B | 204.5B |
| Capital Stock | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 7.4B | 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 | 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 | 11.8B | 11.7B | 11.7B | 11.7B | 11.3B | 11.4B | 9.8B | 9.8B | 9.8B | 9.8B |
| Retained Earnings | 202.0B | 190.5B | 179.9B | 195.4B | 182.6B | 181.0B | 168.5B | 169.3B | 163.4B | 159.4B | 148.3B | 156.9B | 158.5B | 162.4B | 156.2B | 185.5B | 175.1B | 163.0B | 149.2B | 157.2B |
| Legal Reserve | 50.2B | 50.2B | 50.2B | 47.0B | 47.0B | 47.0B | 47.0B | 45.4B | 45.4B | 45.4B | 45.4B | 44.0B | 44.0B | 44.0B | 44.0B | 39.3B | 39.3B | 39.3B | 39.3B | 36.6B |
| Other Equity | 41.5B | 42.7B | 40.0B | 62.3B | 62.7B | 60.7B | 70.5B | 71.4B | 56.6B | 54.2B | 51.8B | 43.2B | 34.7B | 34.9B | 34.5B | 41.6B | 40.0B | 36.1B | 37.0B | 42.3B |
| Equity Parent | 268.3B | 257.4B | 244.2B | 281.9B | 269.5B | 266.1B | 263.1B | 260.1B | 239.8B | 232.9B | 219.3B | 219.1B | 212.4B | 216.4B | 209.3B | 245.9B | 232.3B | 216.3B | 203.5B | 216.8B |
| Total Equity | 297.6B | 284.3B | 268.7B | 310.6B | 297.2B | 292.3B | 289.5B | 279.4B | 259.0B | 250.6B | 236.0B | 233.7B | 226.9B | 230.7B | 223.0B | 260.0B | 246.4B | 229.6B | 215.7B | 229.3B |
| Total Liabilities Equity | 631.7B | 589.2B | 568.6B | 580.1B | 556.5B | 549.4B | 541.5B | 501.4B | 480.1B | 486.3B | 475.0B | 463.9B | 471.2B | 499.9B | 518.9B | 515.8B | 504.2B | 458.6B | 460.8B | 433.8B |
| 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 | 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 | 55.0B | 42.0B | 28.4B | 16.3B | 42.2B | 38.8B | 22.9B | 7.3B | 22.1B | 15.8B | 1.7B | -1.4B | 21.6B | 25.0B | 17.0B | 13.7B | 59.1B | 44.3B | 28.5B | 12.8B |
| Depreciation | 2.3B | 1.7B | 1.1B | 583.3M | 2.3B | 1.7B | 1.2B | 568.5M | 2.3B | 1.7B | 1.1B | 537.8M | 2.1B | 1.6B | 1.1B | 534.8M | 3.2B | 2.8B | 1.7B | 765.5M |
| Amortization | 805.6M | 557.7M | 368.5M | 182.4M | 617.6M | 456.3M | 300.1M | 146.5M | 521.1M | 395.4M | 255.1M | 118.0M | 478.6M | 358.5M | 230.1M | 114.8M | 428.6M | 331.9M | 219.4M | 114.9M |
| Cash From Operations Adjustments | 30.3B | 7.4B | 24.4B | 13.2B | 8.0B | -7.5B | -25.7B | -11.1B | 52.1B | 35.6B | 26.5B | 17.4B | -15.7B | -56.7B | -74.4B | -36.7B | 32.7B | 3.8B | 15.6B | 20.3B |
| Change In Receivables | -29.7B | -35.2B | -10.3B | 2.1B | -22.6B | -25.8B | -18.8B | 929.3M | 949.9M | -14.5B | -1.9B | 1.0B | 4.4B | -9.8B | -2.6B | -524.8M | -17.5B | -13.3B | -7.5B | 998.4M |
| Change In Inventories | -44.6B | -13.9B | 2.8B | -2.9B | -29.8B | -27.8B | -32.3B | -12.4B | 20.1B | 15.9B | 18.3B | 18.2B | 24.8B | -17.9B | -50.0B | -37.0B | -70.0B | -62.3B | -40.9B | -16.5B |
| Change In Payables | 45.5B | 26.4B | 22.0B | 8.8B | 17.0B | 16.8B | 12.7B | 488.6M | 5.5B | 13.2B | 15.2B | 9.1B | -44.4B | -31.2B | -24.0B | -4.0B | 40.3B | 24.8B | 28.2B | 20.3B |
| Operating Cash Flow | 30.3B | 7.4B | 24.4B | 13.2B | 8.0B | -7.5B | -25.7B | -11.1B | 52.1B | 35.6B | 26.5B | 17.4B | -15.7B | -56.7B | -74.4B | -36.7B | -- | -- | -- | -- |
| Capex | -2.2B | -1.3B | -722.4M | -465.6M | -2.1B | -1.5B | -1.1B | -393.3M | -1.7B | -1.4B | -912.2M | -473.4M | -1.5B | -1.0B | -572.7M | -342.6M | -2.2B | -1.7B | -1.4B | -544.6M |
| Investing Cash Flow | -8.2B | -8.3B | -10.4B | -605.2M | -3.2B | -722.2M | -4.4B | -2.2B | 2.2B | 3.1B | -452.9M | -546.3M | 1.4B | 2.2B | -1.5B | -30.7M | -1.8B | -1.5B | -3.0B | -2.1B |
| Proceeds Long Term Debt | 0.00 | -- | -- | -- | 300.0M | -- | -- | -- | 50.0M | -- | -- | -- | 0.00 | 0.00 | 0.00 | -- | 172.0M | 172.0M | 171.1M | -- |
| Repayment Long Term Debt | -95.6M | -71.7M | -47.8M | -23.9M | -33.3M | -24.5M | -15.6M | -6.8M | -10.3M | -7.7M | -5.1M | -2.6M | -10.5M | -7.9M | -5.3M | -2.7M | -6.2M | -3.5M | 0.00 | -- |
| Interest Paid | -1.0B | -764.6M | -490.0M | -200.7M | -679.4M | -519.1M | -215.3M | -95.2M | -724.5M | -579.7M | -421.1M | -257.9M | -681.5M | -394.2M | -103.5M | -29.0M | -181.1M | -138.4M | -80.0M | -23.2M |
| Financing Cash Flow | -23.2B | -12.5B | -3.6B | 2.9B | 4.8B | 5.2B | 11.5B | 2.4B | -45.2B | -40.9B | -28.8B | -14.0B | 6.8B | 15.1B | 35.0B | 871.7M | -17.4B | -18.0B | 1.8B | 666.6M |
| Net Change In Cash | -4.0B | -20.0B | -1.0B | 17.5B | 14.8B | 557.4M | -14.0B | -7.2B | 9.9B | 3.1B | -1.2B | 2.2B | 1.5B | -27.5B | -34.6B | -32.3B | 11.0B | -17.5B | 12.9B | 18.7B |
| Cash Beginning Of Period | 94.0B | 94.0B | 94.0B | 94.0B | 79.2B | 79.2B | 79.2B | 79.2B | 69.3B | 69.3B | 69.3B | 69.3B | 67.8B | 67.8B | 67.8B | 67.8B | 56.8B | 56.8B | 56.8B | 56.8B |
| Cash End Of Period | 90.1B | 74.0B | 93.0B | 111.5B | 94.0B | 79.8B | 65.2B | 72.1B | 79.2B | 72.4B | 68.2B | 71.5B | 69.3B | 40.3B | 33.2B | 35.5B | 67.8B | 39.2B | 69.6B | 75.4B |
| Income Before Tax Continuing | 55.0B | 42.0B | 28.4B | 16.3B | 42.2B | 38.8B | 22.9B | 7.3B | 22.1B | 15.8B | 1.7B | -1.4B | 21.6B | 25.0B | 17.0B | 13.7B | 59.1B | 44.3B | 28.5B | 12.8B |
| Interest Expense | 989.3M | 733.0M | 433.2M | 219.3M | 739.5M | 617.9M | 248.8M | 118.9M | 693.0M | 568.2M | 408.7M | 246.1M | 762.5M | 502.4M | 155.7M | 44.1M | 171.0M | 131.5M | 72.2M | 26.1M |
| Interest Income | -3.9B | -3.0B | -2.1B | -1.0B | -3.5B | -2.5B | -1.7B | -822.2M | -2.9B | -2.0B | -1.4B | -649.1M | -920.5M | -544.4M | -334.0M | -151.2M | -528.0M | -356.6M | -228.2M | -95.5M |