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 | 638.6B | 495.3B | 504.1B | 485.7B | 417.3B | 424.5B | 310.0B | 258.9B | 287.9B | 286.5B | 245.0B | 266.2B | 326.1B | 382.1B | 270.5B | 301.8B | 338.6B | 261.6B | 260.3B | 269.0B |
| Revenue Growth % | 29.0% | -1.8% | 3.8% | 16.4% | -1.7% | 37.0% | 19.7% | -10.1% | 0.5% | 16.9% | -7.9% | -18.4% | -14.6% | 41.3% | -10.4% | -10.9% | 29.5% | 0.5% | -3.2% | -- |
| Cost Of Revenue | 598.2B | 461.3B | 468.6B | 447.2B | 386.2B | 393.4B | 283.3B | 237.0B | 264.7B | 263.3B | 224.1B | 248.6B | 304.9B | 360.6B | 258.2B | 285.7B | 318.4B | 243.9B | 243.1B | 251.9B |
| Gross Profit | 40.4B | 33.9B | 35.5B | 38.5B | 31.1B | 31.1B | 26.6B | 21.9B | 23.2B | 23.2B | 20.9B | 17.6B | 21.2B | 21.4B | 12.3B | 16.0B | 20.3B | 17.7B | 17.1B | 17.0B |
| Gross Margin % | 6.3% | 6.8% | 7.0% | 7.9% | 7.4% | 7.3% | 8.6% | 8.5% | 8.1% | 8.1% | 8.5% | 6.6% | 6.5% | 5.6% | 4.5% | 5.3% | 6.0% | 6.8% | 6.6% | 6.3% |
| Operating Expenses | 16.4B | 15.5B | 15.1B | 13.9B | 15.9B | 11.6B | 11.4B | 10.3B | 11.4B | 10.6B | 9.6B | 9.7B | 11.2B | 11.2B | 8.7B | 8.7B | 9.9B | 8.3B | 8.2B | 8.4B |
| Operating Income | 24.0B | 18.4B | 20.4B | 24.6B | 15.2B | 19.6B | 15.2B | 11.7B | 11.8B | 12.6B | 11.3B | 7.9B | 9.9B | 10.3B | 3.6B | 7.4B | 10.3B | 9.4B | 8.9B | 8.6B |
| Operating Margin % | 3.8% | 3.7% | 4.0% | 5.1% | 3.6% | 4.6% | 4.9% | 4.5% | 4.1% | 4.4% | 4.6% | 3.0% | 3.0% | 2.7% | 1.3% | 2.4% | 3.0% | 3.6% | 3.4% | 3.2% |
| Non Operating Income | 3.5B | 2.5B | 1.2B | 668.8M | 2.6B | 1.7B | 4.4B | 2.8B | 872.4M | 3.1B | 3.1B | 1.1B | 2.3B | 3.1B | 2.2B | 1.9B | 2.2B | 1.9B | 1.7B | 278.2M |
| Pretax Income | 27.5B | 20.9B | 21.6B | 25.3B | 17.8B | 21.3B | 19.6B | 14.5B | 12.7B | 15.7B | 14.4B | 8.9B | 12.3B | 13.4B | 5.8B | 9.3B | 12.5B | 11.3B | 10.7B | 8.9B |
| Income Tax | 5.1B | 4.3B | 4.5B | 5.6B | 1.7B | 4.6B | 4.3B | 2.3B | 2.1B | 2.6B | 4.1B | 2.3B | 3.1B | 4.0B | 1.7B | 2.3B | 3.0B | 1.7B | 2.6B | 1.7B |
| Income Continuing Operations | 22.4B | 16.6B | 17.1B | 19.7B | 16.0B | 16.7B | 15.3B | 12.2B | 10.6B | 13.1B | 10.3B | 6.6B | 9.2B | 9.5B | 4.1B | 6.9B | 9.5B | 9.6B | 8.1B | 7.2B |
| Net Income | 22.4B | 16.6B | 17.1B | 19.7B | 16.0B | 16.7B | 15.3B | 12.2B | 10.6B | 13.1B | 10.3B | 6.6B | 9.2B | 9.5B | 4.1B | 6.9B | 9.5B | 9.6B | 8.1B | 7.2B |
| Net Margin % | 3.5% | 3.4% | 3.4% | 4.1% | 3.8% | 3.9% | 4.9% | 4.7% | 3.7% | 4.6% | 4.2% | 2.5% | 2.8% | 2.5% | 1.5% | 2.3% | 2.8% | 3.7% | 3.1% | 2.7% |
| Net Income Parent | 22.2B | 16.4B | 16.9B | 19.5B | 15.9B | 16.6B | 15.1B | 12.1B | 10.3B | 12.8B | 10.1B | 6.5B | 9.0B | 9.3B | 4.0B | 6.8B | 9.3B | 9.4B | 7.9B | 7.1B |
| Other Comprehensive Income | 5.2B | 8.3B | -22.3B | 1.4B | 5.2B | -4.2B | 2.0B | 5.4B | -5.7B | 3.6B | 2.1B | 449.1M | -3.8B | 5.0B | 1.5B | 2.0B | 2.2B | -2.1B | -1.4B | 4.5B |
| Comprehensive Income | 27.6B | 24.9B | -5.2B | 21.1B | 21.2B | 12.5B | 17.2B | 17.7B | 4.9B | 16.7B | 12.4B | 7.1B | 5.3B | 14.5B | 5.6B | 9.0B | 11.7B | 7.5B | 6.7B | 11.8B |
| Eps Basic | 19.45 | 4.26 | 4.37 | 5.06 | 15.49 | 4.32 | 3.92 | 3.13 | 10.29 | 3.32 | 2.63 | 1.68 | 7.51 | 2.40 | 1.03 | 1.75 | 8.73 | 2.43 | 2.05 | 1.84 |
| 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 | 178.3B | 152.4B | 187.3B | 171.7B | 164.0B | 123.2B | 145.0B | 202.1B | 177.2B | 170.6B | 162.5B | 179.7B | 204.6B | 158.5B | 170.0B | 113.3B | 162.3B | 176.2B | 140.5B | 169.7B |
| Accounts Receivable | 495.0B | 429.8B | 394.6B | 451.1B | 371.2B | 403.0B | 276.0B | 284.2B | 259.9B | 290.4B | 255.1B | 248.0B | 284.0B | 300.0B | 242.9B | 277.8B | 265.1B | 221.2B | 252.1B | 235.1B |
| Inventories | 512.9B | 334.6B | 286.3B | 277.1B | 261.9B | 223.8B | 184.6B | 148.1B | 123.8B | 144.4B | 148.2B | 169.6B | 225.9B | 253.0B | 254.3B | 249.8B | 196.6B | 191.6B | 164.3B | 162.3B |
| Other Current Assets | 19.8B | 17.7B | 10.9B | 5.2B | 4.8B | 5.5B | 43.2B | 5.0B | 5.9B | 7.1B | 6.5B | 7.7B | 7.4B | 11.1B | 8.4B | 8.1B | 9.1B | 10.5B | 7.9B | 8.9B |
| Current Assets | 1232.1B | 953.6B | 888.3B | 949.4B | 840.7B | 784.5B | 663.0B | 658.3B | 610.4B | 640.4B | 585.9B | 619.1B | 733.3B | 734.0B | 692.7B | 667.0B | 649.4B | 616.0B | 588.4B | 590.7B |
| Equity Method Investments | 216.9M | 215.1M | 217.7M | 421.8M | 435.4M | 440.3M | 453.8M | 372.3M | 378.4M | 382.0M | 342.2M | 352.3M | 338.6M | 420.2M | 398.3M | 439.8M | 446.8M | 445.0M | 464.1M | 482.8M |
| Property Plant Equipment | 73.0B | 67.7B | 64.7B | 69.9B | 67.1B | 63.4B | 64.4B | 62.6B | 60.8B | 63.6B | 62.4B | 62.4B | 63.2B | 63.4B | 58.7B | 54.8B | 52.2B | 50.9B | 49.6B | 48.9B |
| Right Of Use Asset | 7.7B | 6.1B | 5.1B | 5.8B | 5.4B | 4.6B | 4.6B | 4.4B | 3.8B | 3.5B | 3.7B | 3.9B | 4.2B | 4.3B | 3.8B | 3.5B | 3.4B | 2.9B | 2.6B | 2.5B |
| Intangible Assets | 535.2M | 485.6M | 420.1M | 496.6M | 498.5M | 467.5M | 417.0M | 431.4M | 505.5M | 968.1M | 786.4M | 813.1M | 869.1M | 929.1M | 760.4M | 759.4M | 808.4M | 832.4M | 713.8M | 774.8M |
| Deferred Tax Assets | 11.0B | 7.8B | 7.8B | 8.0B | 8.1B | 6.5B | 6.5B | 6.5B | 6.5B | 7.5B | 7.5B | 7.5B | 7.5B | 5.6B | 5.6B | 5.6B | 5.6B | 4.3B | 4.3B | 4.3B |
| Other Non Current Assets | 3.6B | 2.8B | 2.4B | 2.5B | 2.8B | 2.7B | 2.4B | 2.4B | 2.6B | 2.8B | 2.9B | 2.8B | 2.7B | 2.9B | 2.6B | 2.4B | 2.1B | 2.0B | 1.8B | 1.8B |
| Non Current Assets | 111.0B | 98.4B | 89.6B | 94.5B | 91.8B | 85.4B | 85.6B | 82.0B | 79.7B | 83.7B | 82.2B | 81.9B | 82.9B | 81.5B | 75.9B | 71.0B | 68.2B | 64.1B | 61.8B | 61.3B |
| Total Assets | 1343.1B | 1052.0B | 977.8B | 1043.9B | 932.4B | 869.8B | 748.7B | 740.3B | 690.1B | 724.0B | 668.1B | 700.9B | 816.1B | 815.5B | 768.6B | 738.0B | 717.6B | 680.1B | 650.2B | 652.0B |
| Accounts Payable | 535.2B | 423.2B | 327.2B | 302.1B | 282.8B | 295.2B | 236.4B | 216.9B | 168.3B | 185.4B | 169.7B | 156.6B | 213.5B | 261.4B | 214.2B | 250.8B | 229.9B | 196.9B | 177.7B | 181.7B |
| Other Payables | 58.4B | 46.5B | 98.0B | 97.9B | 48.4B | 45.1B | 43.9B | 75.6B | 45.5B | 46.0B | 44.2B | 67.0B | 48.4B | 49.4B | 74.2B | 38.2B | 42.0B | 37.9B | 54.6B | 31.8B |
| Current Tax Liabilities | 21.0B | 15.9B | 18.2B | 17.4B | 14.4B | 15.3B | 13.2B | 13.6B | 13.1B | 15.0B | 13.7B | 16.9B | 14.2B | 10.0B | 8.7B | 13.6B | 11.3B | 8.4B | 7.6B | 8.2B |
| Other Current Liabilities | 47.1B | 27.8B | 26.7B | 35.8B | 44.7B | 20.8B | 19.3B | 17.2B | 16.9B | 21.8B | 19.4B | 31.5B | 60.5B | 22.9B | 14.9B | 13.4B | 15.1B | 11.9B | 10.1B | 14.0B |
| Current Liabilities | 1014.2B | 785.3B | 742.3B | 787.5B | 638.7B | 617.5B | 539.5B | 549.4B | 483.0B | 525.2B | 486.0B | 531.3B | 628.6B | 624.7B | 588.7B | 538.4B | 520.7B | 493.8B | 472.3B | 452.4B |
| Bonds Payable | 56.6B | 29.3B | 29.1B | 28.9B | 28.8B | 28.6B | 0.00 | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Long Term Borrowings | 0.00 | 0.00 | 20.8M | 12.1B | 22.2B | 5.2B | 5.7B | 5.7B | 5.9B | 3.2B | 3.6B | 4.1B | 4.5B | 11.3B | 17.3B | 17.3B | 22.7B | 24.3B | 23.7B | 32.4B |
| Other Non Current Liabilities | 222.0M | 208.5M | 209.9M | 226.0M | 237.9M | 396.0M | 411.8M | 401.5M | 402.9M | 624.8M | 607.7M | 610.4M | 620.1M | 772.5M | 788.0M | 789.2M | 787.4M | 871.0M | 888.8M | 889.4M |
| Non Current Liabilities | 73.2B | 41.4B | 39.9B | 55.7B | 63.4B | 43.2B | 15.7B | 14.7B | 13.2B | 9.9B | 9.8B | 9.8B | 11.0B | 19.6B | 23.2B | 23.1B | 28.7B | 30.5B | 29.5B | 37.7B |
| Total Liabilities | 1087.4B | 826.7B | 782.2B | 843.2B | 702.1B | 660.8B | 555.2B | 564.1B | 496.2B | 535.1B | 495.8B | 541.1B | 639.6B | 644.3B | 611.9B | 561.5B | 549.4B | 524.3B | 501.8B | 490.2B |
| Capital Stock | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B |
| Ordinary Shares | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B | 38.6B |
| Capital Surplus | 21.2B | 18.4B | 17.4B | 17.3B | 17.3B | 17.3B | 14.4B | 14.3B | 14.3B | 14.3B | 14.3B | 14.2B | 14.2B | 14.2B | 14.2B | 14.2B | 14.2B | 14.1B | 14.1B | 14.1B |
| Retained Earnings | 185.3B | 163.2B | 146.7B | 129.7B | 160.4B | 144.5B | 127.8B | 112.7B | 135.4B | 125.0B | 112.2B | 102.1B | 118.8B | 109.6B | 100.2B | 121.8B | 115.0B | 105.7B | 96.3B | 108.5B |
| Other Equity | -1.2B | -6.3B | -14.5B | 7.5B | 6.2B | 1.2B | 5.4B | 3.5B | -1.8B | 3.9B | 430.7M | -1.7B | -2.1B | 1.8B | -3.1B | -4.6B | -6.4B | -8.5B | -6.4B | -5.0B |
| Equity Parent | 243.6B | 213.5B | 187.9B | 192.9B | 222.3B | 201.3B | 185.9B | 168.8B | 186.2B | 181.5B | 165.2B | 152.9B | 169.2B | 163.9B | 149.7B | 169.7B | 161.1B | 149.6B | 142.3B | 155.9B |
| Total Equity | 255.7B | 225.3B | 195.6B | 200.7B | 230.3B | 209.1B | 193.5B | 176.2B | 193.9B | 188.9B | 172.3B | 159.8B | 176.5B | 171.2B | 156.7B | 176.5B | 168.1B | 155.8B | 148.4B | 161.8B |
| Total Liabilities Equity | 1343.1B | 1052.0B | 977.8B | 1043.9B | 932.4B | 869.8B | 748.7B | 740.3B | 690.1B | 724.0B | 668.1B | 700.9B | 816.1B | 815.5B | 768.6B | 738.0B | 717.6B | 680.1B | 650.2B | 652.0B |
| 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 | 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 | 95.3B | 67.8B | 46.9B | 25.3B | 73.2B | 55.4B | 34.1B | 14.5B | 51.7B | 39.1B | 23.4B | 8.9B | 40.8B | 28.5B | 15.1B | 9.3B | 43.4B | 30.9B | 19.6B | 8.9B |
| Depreciation | 11.1B | 8.1B | 5.3B | 2.7B | 10.1B | 7.5B | 5.0B | 2.5B | 9.8B | 7.3B | 4.8B | 2.4B | 8.5B | 6.1B | 3.9B | 1.9B | 7.1B | 5.2B | 3.4B | 1.7B |
| Amortization | 1.4B | 1.0B | 698.3M | 362.8M | 1.6B | 1.1B | 797.8M | 398.9M | 1.6B | 1.2B | 793.2M | 405.3M | 1.6B | 1.2B | 727.9M | 356.0M | 1.3B | 931.2M | 608.7M | 311.7M |
| Cash From Operations Adjustments | -10.4B | 76.6B | 42.0B | -34.5B | -39.5B | -43.5B | 3.7B | 23.7B | 125.0B | 84.8B | 73.7B | 38.0B | 11.4B | 13.5B | -15.3B | -29.7B | -23.8B | -31.6B | -68.0B | -54.6B |
| Change In Receivables | -123.7B | -58.5B | -23.3B | -78.9B | -111.1B | -142.0B | -13.2B | -22.1B | 24.6B | 8.0B | 31.6B | 33.3B | 5.5B | 2.5B | 38.2B | -4.8B | -70.7B | -25.4B | -57.0B | -30.8B |
| Change In Inventories | -251.1B | -72.8B | -24.5B | -15.2B | -138.1B | -100.0B | -60.8B | -24.3B | 103.2B | 86.5B | 78.6B | 54.8B | -13.5B | -34.1B | -46.2B | -47.6B | -49.4B | -43.5B | -16.1B | -11.3B |
| Change In Payables | 252.5B | 140.6B | 44.6B | 19.3B | 114.3B | 126.8B | 68.2B | 48.6B | -47.4B | -44.2B | -46.5B | -53.1B | -55.3B | -22.8B | -40.0B | 9.2B | 44.4B | 9.6B | -9.5B | -15.7B |
| Operating Cash Flow | -10.4B | 76.6B | 42.0B | -34.5B | -39.5B | -43.5B | 3.7B | 23.7B | 125.0B | 84.8B | 73.7B | 38.0B | 11.4B | 13.5B | -15.3B | -29.7B | -- | -- | -- | -- |
| Capex | -14.8B | -10.9B | -7.4B | -4.4B | -13.1B | -8.5B | -6.2B | -2.5B | -8.8B | -6.8B | -4.8B | -3.0B | -16.9B | -12.7B | -7.9B | -4.3B | -11.5B | -8.4B | -5.6B | -3.1B |
| Investing Cash Flow | -8.3B | 1.9B | 17.5B | -10.3B | -12.3B | 2.8B | 22.3B | 22.6B | -37.6B | -21.8B | -4.9B | -4.4B | -14.1B | -9.4B | -11.1B | -6.1B | 13.5B | 15.3B | 14.1B | 24.1B |
| Proceeds Long Term Debt | 22.5B | 19.0B | 14.0B | 7.7B | 83.0B | 35.8B | 25.3B | 13.2B | 26.6B | 6.5B | 3.2B | 0.00 | 39.1B | 8.9B | 8.8B | 8.8B | 31.7B | 17.9B | 5.7B | 111.6M |
| Repayment Long Term Debt | -50.6B | -61.0B | -56.9B | -32.9B | -46.1B | -36.6B | -25.8B | -13.6B | -67.8B | -47.1B | -43.1B | -27.5B | -14.8B | -14.3B | -13.9B | -13.8B | -45.5B | -30.6B | -19.4B | -2.5B |
| Interest Paid | -7.6B | -6.0B | -4.0B | -1.9B | -7.7B | -5.8B | -3.8B | -2.2B | -8.8B | -7.0B | -5.0B | -2.3B | -3.4B | -1.7B | -761.0M | -282.4M | -1.2B | -924.8M | -644.8M | -366.9M |
| Financing Cash Flow | 38.8B | -80.3B | -18.9B | 50.9B | 28.9B | -14.4B | -60.4B | -26.1B | -112.9B | -103.6B | -111.9B | -56.6B | 31.3B | -22.8B | 25.7B | -16.1B | -33.2B | -13.8B | -12.2B | -8.5B |
| Net Change In Cash | 14.3B | -11.6B | 23.3B | 7.8B | -13.2B | -54.0B | -32.3B | 24.8B | -27.4B | -34.0B | -42.2B | -25.0B | 42.4B | -3.8B | 7.7B | -48.9B | -45.1B | -31.2B | -66.9B | -37.6B |
| Cash Beginning Of Period | 164.0B | 164.0B | 164.0B | 164.0B | 177.2B | 177.2B | 177.2B | 177.2B | 204.6B | 204.6B | 204.6B | 204.6B | 162.3B | 162.3B | 162.3B | 162.3B | 207.4B | 207.4B | 207.4B | 207.4B |
| Cash End Of Period | 178.3B | 152.4B | 187.3B | 171.7B | 164.0B | 123.2B | 145.0B | 202.1B | 177.2B | 170.6B | 162.5B | 179.7B | 204.6B | 158.5B | 170.0B | 113.3B | 162.3B | 176.2B | 140.5B | 169.7B |
| Income Before Tax Continuing | 95.3B | 67.8B | 46.9B | 25.3B | 73.2B | 55.4B | 34.1B | 14.5B | 51.7B | 39.1B | 23.4B | 8.9B | 40.8B | 28.5B | 15.1B | 9.3B | 43.4B | 30.9B | 19.6B | 8.9B |
| Interest Expense | 8.8B | 6.7B | 4.7B | 2.4B | 7.3B | 5.2B | 3.2B | 1.5B | 8.9B | 6.5B | 4.5B | 2.4B | 4.4B | 2.3B | 901.9M | 283.2M | 1.1B | 863.1M | 602.2M | 318.3M |
| Interest Income | -6.9B | -4.8B | -3.4B | -1.4B | -9.7B | -7.3B | -5.6B | -2.5B | -10.6B | -7.7B | -5.3B | -2.2B | -5.0B | -2.6B | -1.5B | -762.1M | -2.4B | -1.9B | -1.3B | -753.6M |