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 | 23.1B | 24.8B | 24.5B | 23.3B | 26.2B | 27.7B | 24.7B | 22.8B | 24.4B | 25.8B | 25.4B | 22.7B | 27.6B | 30.6B | 28.7B | 28.8B | 29.7B | 27.3B | 25.3B | 25.1B |
| Revenue Growth % | -7.0% | 1.3% | 5.2% | -11.3% | -5.4% | 12.4% | 8.0% | -6.5% | -5.3% | 1.8% | 11.6% | -17.7% | -9.9% | 7.0% | -0.7% | -2.9% | 8.6% | 8.1% | 0.6% | -- |
| Cost Of Revenue | 19.2B | 20.1B | 20.2B | 19.0B | 21.1B | 22.1B | 19.6B | 18.2B | 19.3B | 20.3B | 20.8B | 18.9B | 22.7B | 24.9B | 23.6B | 24.0B | 24.4B | 22.5B | 20.9B | 20.7B |
| Gross Profit | 3.9B | 4.7B | 4.3B | 4.3B | 5.1B | 5.6B | 5.1B | 4.6B | 5.1B | 5.5B | 4.5B | 3.8B | 4.9B | 5.8B | 5.0B | 4.8B | 5.3B | 4.9B | 4.4B | 4.4B |
| Gross Margin % | 16.8% | 19.1% | 17.7% | 18.5% | 19.5% | 20.4% | 20.7% | 20.2% | 20.9% | 21.5% | 17.9% | 16.9% | 17.9% | 18.8% | 17.5% | 16.8% | 17.7% | 17.7% | 17.4% | 17.5% |
| Operating Expenses | 2.3B | 2.4B | 2.4B | 2.2B | 2.6B | 2.7B | 2.5B | 2.3B | 2.5B | 2.5B | 2.5B | 2.1B | 2.6B | 2.7B | 2.5B | 2.4B | 2.8B | 2.4B | 2.6B | 2.5B |
| Operating Income | 1.6B | 2.4B | 1.9B | 2.1B | 2.5B | 3.0B | 2.6B | 2.3B | 2.6B | 3.0B | 2.0B | 1.8B | 2.3B | 3.1B | 2.5B | 2.5B | 2.5B | 2.4B | 1.8B | 1.8B |
| Operating Margin % | 6.7% | 9.5% | 7.8% | 9.2% | 9.5% | 10.8% | 10.4% | 10.0% | 10.6% | 11.6% | 8.0% | 7.9% | 8.4% | 10.2% | 8.8% | 8.5% | 8.3% | 9.0% | 7.3% | 7.4% |
| Non Operating Income | -379.8M | 426.0M | 971.6M | 136.2M | 1.1B | 479.2M | 974.7M | 468.8M | 480.5M | 108.8M | 924.7M | 349.9M | 139.7M | 278.6M | 278.2M | 82.5M | 156.4M | 1.2M | 177.4M | 503.6M |
| Pretax Income | 1.2B | 2.8B | 2.9B | 2.3B | 3.6B | 3.5B | 3.5B | 2.7B | 3.1B | 3.1B | 3.0B | 2.1B | 2.5B | 3.4B | 2.8B | 2.5B | 2.6B | 2.5B | 2.0B | 2.4B |
| Income Tax | 177.3M | 286.0M | 526.5M | 479.8M | 700.3M | 582.1M | 633.2M | 676.4M | 590.1M | 545.8M | 779.0M | 358.3M | 336.9M | 749.6M | 623.0M | 471.8M | 567.7M | 458.9M | 388.2M | 464.5M |
| Income Continuing Operations | 994.3M | 2.5B | 2.4B | 1.8B | 2.9B | 2.9B | 2.9B | 2.1B | 2.5B | 2.6B | 2.2B | 1.8B | 2.1B | 2.6B | 2.2B | 2.1B | 2.1B | 2.0B | 1.6B | 1.9B |
| Net Income | 994.3M | 2.5B | 2.4B | 1.8B | 2.9B | 2.9B | 2.9B | 2.1B | 2.5B | 2.6B | 2.2B | 1.8B | 2.1B | 2.6B | 2.2B | 2.1B | 2.1B | 2.0B | 1.6B | 1.9B |
| Net Margin % | 4.3% | 10.1% | 9.6% | 7.7% | 10.9% | 10.4% | 11.7% | 9.1% | 10.1% | 9.9% | 8.6% | 7.8% | 7.7% | 8.6% | 7.6% | 7.2% | 6.9% | 7.3% | 6.5% | 7.5% |
| Net Income Parent | 753.9M | 2.1B | 2.2B | 1.6B | 2.4B | 2.4B | 2.5B | 1.8B | 2.1B | 2.1B | 1.8B | 1.5B | 1.7B | 2.1B | 1.8B | 1.7B | 1.7B | 1.6B | 1.3B | 1.6B |
| Other Comprehensive Income | 2.6B | 2.4B | -7.0B | 888.9M | -487.5M | 1.3B | 1.4B | 1.2B | -849.9M | 1.5B | -539.5M | 64.1M | -989.9M | 1.4B | -98.5M | 1.3B | 525.1M | -270.5M | -709.4M | 495.6M |
| Comprehensive Income | 3.6B | 4.8B | -4.6B | 2.7B | 2.4B | 4.2B | 4.3B | 3.3B | 1.6B | 4.0B | 1.6B | 1.8B | 1.1B | 4.0B | 2.1B | 3.4B | 2.6B | 1.7B | 927.2M | 2.4B |
| Eps Basic | 1.03 | 2.87 | 2.96 | 2.19 | 3.32 | 3.29 | 3.40 | 2.42 | 2.87 | 2.93 | 2.50 | 2.05 | 2.38 | 2.97 | 2.50 | 2.41 | 2.36 | 2.25 | 1.87 | 2.23 |
| 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 | 21.4B | 18.7B | 20.6B | 27.9B | 26.2B | 21.4B | 26.7B | 24.7B | 19.2B | 18.9B | 17.5B | 15.1B | 12.2B | 8.2B | 7.3B | 5.5B | 1.7B | 2.9B | 2.4B | 6.7B |
| Accounts Receivable | 22.1B | 24.4B | 21.5B | 20.9B | 24.6B | 25.4B | 22.7B | 20.1B | 21.4B | 23.6B | 21.6B | 20.2B | 24.9B | 29.9B | 28.2B | 27.0B | 28.5B | 26.1B | 24.4B | 23.1B |
| Inventories | 16.5B | 16.7B | 14.7B | 17.3B | 16.6B | 16.1B | 14.2B | 15.3B | 15.8B | 14.1B | 13.5B | 16.0B | 18.8B | 20.5B | 22.5B | 23.2B | 21.8B | 21.5B | 19.1B | 16.6B |
| Other Current Assets | 735,000 | 2.5M | 3.7M | 3.7M | 4.7M | 7.0M | 6.0M | 3.6M | 4.0M | 5.9M | 10.8M | 13.4M | 19.2M | 19.8M | 17.4M | 20.5M | 15.2M | 4.0M | 2.7M | 3.7M |
| Current Assets | 73.4B | 73.1B | 68.4B | 77.1B | 78.8B | 75.0B | 74.5B | 69.5B | 65.6B | 64.6B | 60.5B | 58.6B | 62.7B | 66.2B | 64.8B | 63.9B | 59.7B | 58.0B | 53.8B | 55.2B |
| Equity Method Investments | 237.3M | 237.1M | 206.9M | 247.7M | 241.9M | 229.6M | 231.5M | 233.5M | 234.5M | 237.5M | 215.8M | 223.2M | 228.7M | 235.6M | 234.3M | 222.5M | 218.4M | 206.1M | 199.9M | 195.7M |
| Property Plant Equipment | 17.9B | 17.4B | 15.6B | 17.0B | 16.8B | 17.0B | 16.1B | 16.0B | 16.1B | 16.1B | 15.5B | 15.6B | 15.7B | 15.4B | 15.3B | 15.3B | 15.0B | 14.5B | 14.6B | 14.5B |
| Right Of Use Asset | 399.6M | 416.3M | 433.7M | 474.9M | 501.3M | 461.9M | 460.2M | 473.8M | 497.8M | 630.9M | 643.6M | 699.8M | 681.8M | 727.2M | 754.8M | 805.3M | 782.7M | 779.0M | 773.8M | 814.3M |
| Intangible Assets | 206.4M | 191.5M | 202.4M | 209.1M | 187.1M | 183.6M | 156.7M | 151.2M | 127.8M | 90.8M | 98.7M | 101.1M | 93.3M | 92.5M | 107.7M | 113.3M | 116.0M | 113.5M | 107.1M | 106.7M |
| Deferred Tax Assets | 196.9M | 198.0M | 210.2M | 215.6M | 248.7M | 243.3M | 254.3M | 278.5M | 286.8M | 283.1M | 278.4M | 250.9M | 287.4M | 262.9M | 240.1M | 220.8M | 223.9M | 210.6M | 235.1M | 229.8M |
| Other Non Current Assets | 984.7M | 784.1M | 803.4M | 932.0M | 855.1M | 927.0M | 1.0B | 960.9M | 753.5M | 602.8M | 634.2M | 738.3M | 721.7M | 914.0M | 962.8M | 1.1B | 1.1B | 1.5B | 2.1B | 2.1B |
| Non Current Assets | 27.6B | 26.9B | 24.9B | 27.0B | 26.6B | 26.1B | 25.7B | 25.5B | 25.3B | 24.8B | 24.0B | 24.3B | 24.4B | 24.6B | 24.7B | 24.4B | 24.0B | 24.0B | 24.5B | 24.4B |
| Total Assets | 101.0B | 100.0B | 93.3B | 104.2B | 105.4B | 101.1B | 100.2B | 95.0B | 90.8B | 89.4B | 84.5B | 82.8B | 87.1B | 90.9B | 89.5B | 88.3B | 83.7B | 82.0B | 78.3B | 79.6B |
| Accounts Payable | 21.8B | 23.8B | 19.4B | 22.2B | 23.8B | 24.2B | 19.6B | 20.4B | 22.7B | 21.9B | 18.3B | 17.8B | 20.6B | 25.1B | 25.0B | 28.4B | 27.1B | 27.0B | 25.5B | 26.2B |
| Other Payables | 12.6B | 12.6B | 21.0B | 21.6B | 14.8B | 14.1B | 20.4B | 20.1B | 14.1B | 13.8B | 18.2B | 18.3B | 15.4B | 14.2B | 17.7B | 18.9B | 14.1B | 13.2B | 12.9B | 17.7B |
| Current Tax Liabilities | 3.2B | 3.2B | 3.7B | 3.4B | 3.4B | 3.0B | 3.1B | 3.4B | 3.1B | 2.7B | 2.6B | 3.3B | 3.3B | 3.1B | 2.5B | 3.2B | 2.9B | 2.4B | 2.0B | 2.5B |
| Other Current Liabilities | 158.6M | 203.6M | 198.8M | 214.4M | 173.8M | 326.9M | 1.4B | 1.3B | 777.8M | 313.3M | 329.2M | 322.3M | 288.4M | 285.9M | 254.5M | 97.0M | 93.3M | 83.1M | 85.6M | 103.4M |
| Current Liabilities | 48.0B | 50.6B | 48.7B | 54.9B | 50.3B | 48.4B | 51.7B | 51.1B | 44.0B | 44.4B | 43.6B | 43.5B | 44.1B | 49.1B | 51.6B | 53.2B | 46.8B | 47.5B | 45.5B | 48.1B |
| Long Term Borrowings | 151.3M | 159.1M | 167.5M | 198.4M | 133.9M | 81.3M | 19.8M | 19.8M | 0.00 | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | -- | -- | -- | -- |
| Other Non Current Liabilities | 241.8M | 281.1M | 287.3M | 338.7M | 349.5M | 264.8M | 257.7M | 240.2M | 292.9M | 270.9M | 269.9M | 261.4M | 237.3M | 247.9M | 240.0M | 239.1M | 266.9M | 270.2M | 278.1M | 274.5M |
| Non Current Liabilities | 690.3M | 801.5M | 800.6M | 890.7M | 867.7M | 682.8M | 640.1M | 642.3M | 658.2M | 710.5M | 709.4M | 723.8M | 664.1M | 828.4M | 947.9M | 972.5M | 937.5M | 1.0B | 1.0B | 1.1B |
| Total Liabilities | 48.7B | 51.4B | 49.5B | 55.8B | 51.2B | 49.1B | 52.4B | 51.7B | 44.6B | 45.1B | 44.3B | 44.2B | 44.7B | 49.9B | 52.6B | 54.2B | 47.7B | 48.6B | 46.5B | 49.1B |
| Capital Stock | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.4B |
| Ordinary Shares | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.6B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.5B | 7.4B |
| Capital Surplus | 10.7B | 10.7B | 10.7B | 10.7B | 10.3B | 10.4B | 10.4B | 10.2B | 9.4B | 9.1B | 9.1B | 9.1B | 8.1B | 8.0B | 8.0B | 7.4B | 7.2B | 7.2B | 7.2B | 6.6B |
| Retained Earnings | 26.8B | 26.1B | 24.0B | 21.8B | 27.8B | 25.5B | 23.1B | 20.6B | 24.8B | 22.7B | 20.6B | 18.8B | 23.0B | 21.3B | 19.2B | 17.5B | 20.3B | 18.7B | 17.1B | 16.0B |
| Legal Reserve | 9.1B | 9.1B | 9.1B | 8.2B | 8.2B | 8.2B | 8.2B | 7.4B | 7.4B | 7.4B | 7.4B | 6.7B | 6.7B | 6.7B | 6.7B | 6.1B | 6.1B | 6.1B | 6.1B | 5.6B |
| Other Equity | -488.4M | -2.8B | -4.9B | 1.4B | 661.5M | 1.1B | -5.5M | -1.3B | -2.4B | -1.7B | -3.0B | -2.6B | -2.7B | -1.7B | -3.1B | -3.0B | -4.2B | -4.7B | -4.4B | -3.8B |
| Equity Parent | 44.3B | 41.3B | 37.1B | 41.2B | 46.2B | 44.2B | 40.7B | 36.8B | 39.1B | 37.5B | 34.0B | 32.6B | 35.7B | 34.8B | 31.4B | 29.0B | 30.5B | 28.3B | 27.0B | 25.9B |
| Total Equity | 52.3B | 48.7B | 43.8B | 48.4B | 54.2B | 52.0B | 47.8B | 43.2B | 46.2B | 44.3B | 40.2B | 38.6B | 42.3B | 41.0B | 36.9B | 34.1B | 36.0B | 33.5B | 31.8B | 30.5B |
| Total Liabilities Equity | 101.0B | 100.0B | 93.3B | 104.2B | 105.4B | 101.1B | 100.2B | 95.0B | 90.8B | 89.4B | 84.5B | 82.8B | 87.1B | 90.9B | 89.5B | 88.3B | 83.7B | 82.0B | 78.3B | 79.6B |
| 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 | 9.1B | 8.0B | 5.2B | 2.3B | 13.3B | 9.7B | 6.3B | 2.7B | 11.3B | 8.2B | 5.1B | 2.1B | 11.2B | 8.7B | 5.3B | 2.5B | 9.5B | 6.8B | 4.4B | 2.4B |
| Depreciation | 2.5B | 1.9B | 1.3B | 676.8M | 2.7B | 2.0B | 1.3B | 673.1M | 3.0B | 2.2B | 1.5B | 762.9M | 3.1B | 2.3B | 1.5B | 748.3M | 2.9B | 2.1B | 1.4B | 683.5M |
| Amortization | 111.2M | 82.3M | 54.8M | 27.5M | 85.6M | 61.5M | 39.5M | 18.6M | 73.9M | 55.3M | 37.4M | 18.9M | 91.1M | 72.9M | 47.4M | 23.4M | 79.8M | 57.1M | 38.3M | 18.8M |
| Cash From Operations Adjustments | 6.5B | 4.6B | 3.5B | 2.2B | 10.1B | 5.9B | 2.9B | 1.4B | 18.7B | 13.9B | 8.5B | 3.8B | 16.4B | 8.9B | 3.9B | 3.7B | 4.4B | 2.9B | 1.7B | 3.1B |
| Change In Receivables | 3.0B | 500.7M | 3.2B | 3.8B | -3.1B | -3.9B | -1.3B | 1.3B | 3.5B | 1.3B | 3.3B | 4.8B | 3.6B | -1.4B | 285.1M | 1.5B | -5.3B | -2.8B | -1.1B | 163.6M |
| Change In Inventories | 96.6M | -100.5M | 1.9B | -693.5M | -773.4M | -349.5M | 1.6B | 518.9M | 2.7B | 4.4B | 5.0B | 2.4B | 3.3B | 1.3B | -815.1M | -1.4B | -6.1B | -5.8B | -3.4B | -910.5M |
| Change In Payables | -1.9B | 7.6M | -4.4B | -1.6B | 1.2B | 1.6B | -3.1B | -2.3B | 2.1B | 1.3B | -2.2B | -2.8B | -6.5B | -2.0B | -2.1B | 1.3B | 2.2B | 1.9B | 363.7M | 1.1B |
| Operating Cash Flow | 6.5B | 4.6B | 3.5B | 2.2B | 10.1B | 5.9B | 2.9B | 1.4B | 18.7B | 13.9B | 8.5B | 3.8B | 16.4B | 8.9B | 3.9B | 3.7B | -- | -- | -- | -- |
| Capex | -2.5B | -2.3B | -608.0M | -224.0M | -1.5B | -1.1B | -936.6M | -503.4M | -3.1B | -2.3B | -1.5B | -646.3M | -1.7B | -1.3B | -859.2M | -297.8M | -3.2B | -2.3B | -1.5B | -623.4M |
| Investing Cash Flow | -4.7B | -4.2B | -1.5B | -1.2B | -3.3B | -2.2B | -1.6B | -492.8M | -3.5B | -2.4B | -1.3B | -542.2M | -3.5B | -2.7B | -2.1B | -937.1M | -2.5B | -2.1B | -1.6B | -706.2M |
| Proceeds Long Term Debt | 92.4M | 91.8M | 92.5M | 94.4M | 164.8M | 81.3M | 19.8M | 19.8M | 0.00 | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | -- |
| Repayment Long Term Debt | -48.0M | -31.8M | -16.0M | -- | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | -100.0M | -100.0M | -100.0M | -100.0M |
| Interest Paid | -152.3M | -105.2M | -67.5M | -37.3M | -129.6M | -99.8M | -51.9M | -18.3M | -127.6M | -104.7M | -78.2M | -47.7M | -146.9M | -93.9M | -41.3M | -13.4M | -54.6M | -40.3M | -20.4M | -8.2M |
| Financing Cash Flow | -6.1B | -5.5B | -3.3B | -190.4M | -1.5B | -2.9B | 4.7B | 3.6B | -8.0B | -5.7B | -1.6B | -296.6M | -4.0B | -2.3B | 2.4B | 122.5M | -3.8B | -1.5B | -1.3B | 364.5M |
| Net Change In Cash | -4.8B | -7.5B | -5.6B | 1.7B | 7.0B | 2.2B | 7.5B | 5.5B | 7.0B | 6.8B | 5.4B | 3.0B | 10.4B | 6.5B | 5.6B | 3.8B | -2.0B | -841.6M | -1.4B | 2.9B |
| Cash Beginning Of Period | 26.2B | 26.2B | 26.2B | 26.2B | 19.2B | 19.2B | 19.2B | 19.2B | 12.2B | 12.2B | 12.2B | 12.2B | 1.7B | 1.7B | 1.7B | 1.7B | 3.8B | 3.8B | 3.8B | 3.8B |
| Cash End Of Period | 21.4B | 18.7B | 20.6B | 27.9B | 26.2B | 21.4B | 26.7B | 24.7B | 19.2B | 18.9B | 17.5B | 15.1B | 12.2B | 8.2B | 7.3B | 5.5B | 1.7B | 2.9B | 2.4B | 6.7B |
| Income Before Tax Continuing | 9.1B | 8.0B | 5.2B | 2.3B | 13.3B | 9.7B | 6.3B | 2.7B | 11.3B | 8.2B | 5.1B | 2.1B | 11.2B | 8.7B | 5.3B | 2.5B | 9.5B | 6.8B | 4.4B | 2.4B |
| Interest Expense | 150.8M | 105.0M | 60.5M | 35.9M | 133.4M | 99.0M | 52.1M | 17.6M | 125.9M | 106.3M | 74.1M | 43.9M | 144.9M | 95.3M | 42.7M | 15.0M | 59.7M | 42.3M | 24.0M | 10.3M |
| Interest Income | -750.5M | -588.1M | -447.3M | -211.5M | -1.1B | -765.7M | -497.6M | -161.0M | -630.3M | -394.5M | -257.7M | -95.2M | -147.6M | -74.3M | -40.7M | -16.9M | -97.6M | -80.3M | -53.5M | -28.3M |