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 | 17.9B | 17.8B | 17.8B | 17.4B | 16.3B | 14.9B | 14.6B | 13.9B | 15.1B | 15.0B | 17.0B | 17.4B | 17.2B | 18.6B | 16.8B | 16.1B | 15.7B | 15.5B | 14.2B | 13.2B |
| Revenue Growth % | 0.8% | -0.3% | 2.8% | 6.4% | 9.1% | 2.1% | 5.5% | -8.3% | 0.9% | -11.9% | -2.1% | 1.2% | -7.7% | 10.6% | 4.4% | 2.4% | 1.5% | 9.1% | 8.0% | -- |
| Cost Of Revenue | 10.8B | 10.9B | 10.7B | 10.3B | 9.6B | 8.8B | 8.7B | 8.3B | 8.9B | 9.0B | 10.0B | 10.5B | 10.5B | 11.8B | 10.3B | 10.0B | 9.7B | 9.8B | 9.0B | 8.0B |
| Gross Profit | 7.1B | 6.9B | 7.1B | 7.0B | 6.7B | 6.2B | 5.9B | 5.5B | 6.2B | 6.0B | 7.0B | 6.9B | 6.7B | 6.8B | 6.5B | 6.2B | 6.0B | 5.7B | 5.2B | 5.2B |
| Gross Margin % | 39.8% | 38.9% | 40.0% | 40.5% | 41.2% | 41.3% | 40.5% | 40.0% | 41.1% | 40.1% | 41.2% | 39.7% | 38.8% | 36.4% | 38.6% | 38.2% | 38.1% | 36.8% | 36.7% | 39.6% |
| Operating Expenses | 4.3B | 4.2B | 4.0B | 4.1B | 4.2B | 3.7B | 3.8B | 3.6B | 3.5B | 3.5B | 3.6B | 3.4B | 3.6B | 3.4B | 3.4B | 3.1B | 3.3B | 3.1B | 3.0B | 2.9B |
| Operating Income | 2.8B | 2.7B | 3.1B | 2.9B | 2.5B | 2.5B | 2.2B | 1.9B | 2.7B | 2.5B | 3.4B | 3.5B | 3.0B | 3.4B | 3.1B | 3.0B | 2.7B | 2.6B | 2.2B | 2.3B |
| Operating Margin % | 15.7% | 15.2% | 17.5% | 16.9% | 15.4% | 16.4% | 14.8% | 13.8% | 17.8% | 16.7% | 20.1% | 20.1% | 17.6% | 18.1% | 18.5% | 18.7% | 17.2% | 16.8% | 15.5% | 17.4% |
| Non Operating Income | 869.5M | 567.9M | -630.4M | 315.6M | 688.6M | 290.5M | 466.6M | 479.1M | 38.2M | 582.3M | 339.3M | 178.6M | 137.3M | 588.5M | 30.1M | 154.9M | -30.4M | 275.2M | 80.3M | 129.8M |
| Pretax Income | 3.7B | 3.3B | 2.5B | 3.2B | 3.2B | 2.7B | 2.6B | 2.4B | 2.7B | 3.1B | 3.8B | 3.7B | 3.2B | 4.0B | 3.1B | 3.2B | 2.7B | 2.9B | 2.3B | 2.4B |
| Income Tax | 587.1M | 530.6M | 522.9M | 548.6M | 642.1M | 492.9M | 523.4M | 427.8M | 458.0M | 530.7M | 763.2M | 725.5M | 634.3M | 790.6M | 673.9M | 601.5M | 402.0M | 595.9M | 462.3M | 487.8M |
| Income Continuing Operations | 3.1B | 2.7B | 2.0B | 2.7B | 2.6B | 2.2B | 2.1B | 2.0B | 2.3B | 2.6B | 3.0B | 3.0B | 2.5B | 3.2B | 2.5B | 2.6B | 2.3B | 2.3B | 1.8B | 1.9B |
| Net Income | 3.1B | 2.7B | 2.0B | 2.7B | 2.6B | 2.2B | 2.1B | 2.0B | 2.3B | 2.6B | 3.0B | 3.0B | 2.5B | 3.2B | 2.5B | 2.6B | 2.3B | 2.3B | 1.8B | 1.9B |
| Net Margin % | 17.3% | 15.4% | 11.0% | 15.5% | 15.7% | 15.0% | 14.4% | 14.2% | 15.0% | 17.0% | 17.7% | 17.0% | 14.7% | 17.1% | 14.6% | 15.9% | 14.5% | 14.7% | 12.8% | 14.7% |
| Net Income Parent | 3.1B | 2.8B | 2.0B | 2.7B | 2.6B | 2.3B | 2.1B | 2.0B | 2.3B | 2.6B | 3.0B | 3.0B | 2.5B | 3.2B | 2.5B | 2.6B | 2.3B | 2.3B | 1.8B | 1.9B |
| Other Comprehensive Income | 205.2M | 593.1M | -1.7B | 456.5M | 71.0M | 245.7M | 317.1M | 63.9M | -190.5M | 825.1M | 302.8M | 115.9M | 40.1M | 369.6M | -506.0M | 755.7M | 245.3M | -198.7M | -238.4M | 420.3M |
| Comprehensive Income | 3.3B | 3.3B | 309.7M | 3.1B | 2.6B | 2.5B | 2.4B | 2.0B | 2.1B | 3.4B | 3.3B | 3.1B | 2.6B | 3.5B | 2.0B | 3.3B | 2.5B | 2.1B | 1.6B | 2.3B |
| Eps Basic | 3.58 | 3.20 | 2.30 | 3.17 | 3.06 | 2.61 | 2.46 | 2.32 | 2.33 | 3.01 | 3.51 | 3.80 | 3.26 | 4.10 | 3.17 | 3.32 | 2.93 | 2.95 | 2.31 | 2.48 |
| 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 | 11.3B | 11.1B | 13.2B | 15.3B | 13.6B | 12.4B | 13.9B | 12.8B | 11.0B | 11.8B | 11.6B | 10.1B | 12.0B | 9.4B | 9.7B | 8.5B | 9.3B | 7.0B | 7.8B | 7.8B |
| Accounts Receivable | 8.9B | 9.4B | 9.0B | 9.1B | 8.6B | 7.8B | 7.8B | 7.5B | 8.0B | 8.4B | 9.3B | 9.8B | 9.6B | 11.1B | 10.0B | 8.8B | 8.2B | 8.2B | 8.1B | 7.1B |
| Inventories | 11.8B | 11.0B | 10.9B | 10.8B | 10.6B | 9.9B | 9.2B | 9.6B | 9.8B | 10.8B | 11.6B | 13.3B | 14.0B | 14.9B | 15.4B | 15.4B | 12.5B | 12.6B | 10.7B | 8.8B |
| Other Current Assets | 852.6M | 921.4M | 940.5M | 818.9M | 986.3M | 788.1M | 809.9M | 793.6M | 798.4M | 785.2M | 818.4M | 1.1B | 1.2B | 1.1B | 973.5M | 775.5M | 831.7M | 754.3M | 679.9M | 603.8M |
| Current Assets | 42.5B | 37.8B | 43.3B | 43.9B | 42.2B | 38.1B | 44.7B | 43.1B | 41.4B | 39.7B | 43.3B | 43.1B | 41.7B | 38.7B | 41.4B | 37.8B | 36.7B | 33.3B | 35.9B | 33.0B |
| Equity Method Investments | 5.1B | 5.0B | 5.0B | 5.0B | 5.0B | 4.9B | 4.8B | 4.6B | 4.7B | 4.6B | 4.5B | 4.4B | 4.4B | 4.2B | 3.9B | 3.9B | 3.9B | 3.7B | 3.7B | 3.6B |
| Property Plant Equipment | 14.5B | 13.7B | 13.0B | 12.9B | 12.2B | 11.6B | 11.3B | 11.3B | 11.3B | 11.4B | 11.3B | 11.2B | 11.0B | 10.8B | 10.6B | 10.6B | 10.2B | 10.0B | 9.9B | 9.9B |
| Right Of Use Asset | 2.0B | 1.9B | 2.0B | 2.2B | 2.1B | 2.0B | 2.1B | 2.2B | 2.0B | 2.1B | 2.1B | 2.1B | 614.7M | 675.7M | 688.8M | 733.9M | 594.4M | 647.7M | 716.7M | 796.4M |
| Intangible Assets | 2.7B | 2.6B | 2.6B | 2.8B | 2.8B | 2.6B | 2.6B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B | 2.7B | 2.7B | 2.7B | 3.0B | 3.1B | 3.2B |
| Deferred Tax Assets | 1.0B | 1.2B | 1.3B | 867.2M | 983.0M | 703.8M | 709.5M | 760.4M | 830.8M | 641.2M | 740.8M | 727.0M | 700.2M | 743.0M | 838.2M | 862.2M | 985.7M | 767.0M | 741.8M | 694.7M |
| Other Non Current Assets | 133.1M | 246.2M | 197.8M | 409.5M | 409.8M | 456.8M | 162.2M | 166.8M | 174.1M | 286.3M | 180.1M | 261.6M | 207.8M | 227.8M | 226.4M | 194.8M | 182.2M | 222.0M | 253.0M | 290.2M |
| Non Current Assets | 33.2B | 32.2B | 30.9B | 30.5B | 29.5B | 28.3B | 27.7B | 28.0B | 27.7B | 27.2B | 26.9B | 26.5B | 24.6B | 24.0B | 23.3B | 23.4B | 21.1B | 20.7B | 21.4B | 20.9B |
| Total Assets | 75.7B | 70.1B | 74.3B | 74.4B | 71.7B | 66.4B | 72.4B | 71.0B | 69.1B | 67.0B | 70.3B | 69.6B | 66.4B | 62.7B | 64.8B | 61.2B | 57.8B | 54.0B | 57.3B | 53.9B |
| Accounts Payable | 7.7B | 7.1B | 7.4B | 7.4B | 6.9B | 6.5B | 6.6B | 6.2B | 6.1B | 6.4B | 5.7B | 6.7B | 7.1B | 7.3B | 7.9B | 7.4B | 7.5B | 7.2B | 7.8B | 5.7B |
| Other Payables | 5.0B | 4.1B | 11.2B | 10.7B | 4.6B | 4.0B | 11.9B | 11.6B | 4.4B | 4.4B | 12.2B | 11.8B | 5.1B | 4.5B | 10.4B | 9.8B | 4.6B | 4.1B | 9.3B | 9.0B |
| Current Tax Liabilities | 1.5B | 991.2M | 1.4B | 1.9B | 1.7B | 1.3B | 1.9B | 3.6B | 3.4B | 2.9B | 2.6B | 3.8B | 3.6B | 3.0B | 2.4B | 2.9B | 2.5B | 2.1B | 1.6B | 2.5B |
| Other Current Liabilities | 445.1M | 568.0M | 525.2M | 504.9M | 429.1M | 379.7M | 346.9M | 345.8M | 455.7M | 393.7M | 414.9M | 497.1M | 332.5M | 353.4M | 294.7M | 298.4M | 287.6M | 271.6M | 326.4M | 952.7M |
| Current Liabilities | 16.5B | 14.5B | 22.1B | 22.3B | 15.6B | 13.8B | 22.3B | 23.5B | 16.0B | 16.0B | 22.6B | 24.8B | 18.5B | 17.4B | 23.1B | 22.3B | 16.5B | 15.3B | 20.7B | 18.7B |
| Long Term Borrowings | 150.3M | 154.4M | 149.3M | 185.3M | 156.4M | 37.0M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 121.5M | 110.5M | 115.0M | 118.0M | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non Current Liabilities | 552.2M | 562.5M | 625.0M | 692.9M | 594.0M | 487.9M | 461.1M | 452.7M | 452.9M | 611.9M | 606.4M | 636.5M | 525.5M | 507.9M | 518.4M | 620.8M | 619.2M | 573.0M | 513.1M | 625.5M |
| Non Current Liabilities | 4.2B | 4.1B | 4.2B | 4.6B | 4.4B | 4.0B | 4.0B | 4.3B | 4.2B | 4.5B | 4.5B | 5.0B | 3.6B | 3.7B | 3.9B | 3.2B | 3.0B | 3.0B | 3.0B | 3.3B |
| Total Liabilities | 20.7B | 18.6B | 26.4B | 26.9B | 19.9B | 17.8B | 26.4B | 27.8B | 20.2B | 20.5B | 27.1B | 29.8B | 22.1B | 21.1B | 27.0B | 25.5B | 19.5B | 18.3B | 23.8B | 22.0B |
| Capital Stock | 8.7B | 8.7B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 7.8B | 7.8B | 7.8B | 7.8B | 7.8B | 7.7B | 7.7B | 7.7B | 7.7B |
| Ordinary Shares | 8.7B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 7.8B | 7.8B | 7.8B | 7.8B | 7.8B | 7.7B | 7.7B | 7.7B | 7.7B | 7.7B |
| Capital Surplus | 12.1B | 11.8B | 11.6B | 11.4B | 11.2B | 10.9B | 10.8B | 10.3B | 9.8B | 9.5B | 9.4B | 9.3B | 9.1B | 9.0B | 8.8B | 8.6B | 8.4B | 8.3B | 8.2B | 8.0B |
| Retained Earnings | 33.2B | 30.0B | 27.3B | 25.3B | 30.1B | 27.5B | 25.3B | 23.1B | 29.2B | 27.0B | 24.4B | 22.0B | 26.9B | 24.3B | 21.1B | 18.6B | 22.3B | 20.0B | 17.8B | 16.0B |
| Legal Reserve | 11.6B | 11.6B | 11.6B | 10.7B | 10.7B | 10.7B | 10.7B | 9.6B | 9.6B | 9.6B | 9.6B | 8.6B | 8.6B | 8.6B | 8.6B | 7.7B | 7.7B | 7.7B | 7.7B | 7.0B |
| Other Equity | 1.1B | 844.2M | 252.7M | 2.0B | 1.5B | 1.4B | 1.2B | 956.4M | 893.3M | 1.1B | 374.4M | 181.4M | 66.6M | 63.8M | -324.0M | 178.8M | -555.8M | -811.7M | -608.1M | -394.9M |
| Equity Parent | 54.9B | 51.4B | 47.7B | 47.3B | 51.4B | 48.5B | 45.9B | 42.9B | 48.5B | 46.1B | 42.7B | 39.3B | 43.8B | 41.2B | 37.3B | 35.2B | 37.9B | 35.2B | 33.0B | 31.4B |
| Total Equity | 55.0B | 51.5B | 47.9B | 47.5B | 51.8B | 48.6B | 46.0B | 43.3B | 48.8B | 46.5B | 43.2B | 39.7B | 44.3B | 41.6B | 37.8B | 35.7B | 38.4B | 35.7B | 33.6B | 31.9B |
| Total Liabilities Equity | 75.7B | 70.1B | 74.3B | 74.4B | 71.7B | 66.4B | 72.4B | 71.0B | 69.1B | 67.0B | 70.3B | 69.6B | 66.4B | 62.7B | 64.8B | 61.2B | 57.8B | 54.0B | 57.3B | 53.9B |
| 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 | 12.7B | 9.0B | 5.7B | 3.2B | 11.0B | 7.8B | 5.0B | 2.4B | 13.3B | 10.5B | 7.4B | 3.7B | 13.4B | 10.3B | 6.3B | 3.2B | 10.3B | 7.6B | 4.7B | 2.4B |
| Depreciation | 991.9M | 743.1M | 491.0M | 247.9M | 934.0M | 703.1M | 472.8M | 242.3M | 912.3M | 674.1M | 441.6M | 220.7M | 873.1M | 649.2M | 429.0M | 212.9M | 828.2M | 605.6M | 393.6M | 196.7M |
| Amortization | 217.8M | 159.0M | 110.0M | 46.2M | 159.8M | 116.4M | 79.2M | 35.5M | 174.0M | 128.0M | 85.7M | 43.0M | 184.0M | 138.5M | 92.2M | 45.7M | 268.7M | 217.8M | 131.7M | 55.1M |
| Cash From Operations Adjustments | 9.9B | 9.0B | 3.0B | 2.5B | 10.5B | 8.7B | 1.4B | 508.6M | 9.7B | 9.2B | 857.6M | -1.0B | 9.7B | 6.4B | 592.8M | -1.0B | 10.7B | 7.4B | 2.2B | 1.0B |
| Change In Receivables | -252.9M | -778.1M | -394.9M | -516.9M | -412.2M | -9.9M | -23.9M | 390.4M | 1.7B | 1.2B | 312.6M | -140.7M | -1.5B | -3.0B | -1.8B | -635.2M | -1.4B | -1.3B | -1.3B | -218.3M |
| Change In Inventories | -1.3B | -492.8M | -320.2M | -284.4M | -374.5M | -298.0M | 370.9M | 199.9M | 4.2B | 3.2B | 2.4B | 682.9M | -1.5B | -2.4B | -2.8B | -2.8B | -4.7B | -4.8B | -2.9B | -1.0B |
| Change In Payables | 769.6M | 173.3M | 537.5M | 486.7M | 499.0M | 507.0M | 644.9M | 100.7M | -1.0B | -697.8M | -1.4B | -472.9M | -369.3M | -164.9M | 407.6M | -82.6M | 3.2B | 2.9B | 3.5B | 1.4B |
| Operating Cash Flow | 9.9B | 9.0B | 3.0B | 2.5B | 10.5B | 8.7B | 1.4B | 508.6M | 9.7B | 9.2B | 857.6M | -1.0B | 9.7B | 6.4B | 592.8M | -1.0B | -- | -- | -- | -- |
| Capex | -2.8B | -2.0B | -1.3B | -666.2M | -1.5B | -725.8M | -288.4M | -85.4M | -1.2B | -836.4M | -556.2M | -276.7M | -1.3B | -849.1M | -574.3M | -332.0M | -1.0B | -680.3M | -427.6M | -236.4M |
| Investing Cash Flow | -4.2B | -3.2B | -2.1B | -846.4M | -469.8M | -80.6M | 634.2M | 890.1M | -2.6B | -1.8B | -1.2B | -1.1B | -2.2B | -1.4B | -946.0M | -466.3M | -2.8B | -1.8B | -1.3B | -396.4M |
| Proceeds Long Term Debt | 62.2M | 61.4M | 50.4M | 49.6M | 37.0M | 37.0M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 121.5M | 110.5M | 115.0M | 118.0M | 0.00 | 0.00 | 0.00 | 0.00 |
| Repayment Long Term Debt | -123.0M | -91.8M | -61.1M | -18.7M | -146.0M | -118.5M | -118.5M | -118.5M | 0.00 | 0.00 | 0.00 | 0.00 | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Paid | -86.5M | -66.9M | -44.9M | -22.5M | -86.5M | -64.2M | -43.6M | -23.1M | -44.0M | -33.0M | -23.1M | -11.6M | -26.9M | -18.8M | -11.1M | -4.3M | -1.0M | -641,000 | -428,000 | -236,000 |
| Financing Cash Flow | -7.8B | -7.8B | -596.5M | -458.0M | -7.8B | -7.6B | 535.2M | 169.4M | -8.1B | -7.9B | 354,000 | 170.9M | -5.6B | -5.6B | 270.6M | 261.2M | -5.6B | -5.7B | -239.8M | -165.9M |
| Net Change In Cash | -2.3B | -2.5B | -453.5M | 1.7B | 2.6B | 1.3B | 2.9B | 1.8B | -1.0B | -260.7M | -430.4M | -1.9B | 2.7B | 112.9M | 405.3M | -807.1M | 1.8B | -461.2M | 274.4M | 288.7M |
| Cash Beginning Of Period | 13.6B | 13.6B | 13.6B | 13.6B | 11.0B | 11.0B | 11.0B | 11.0B | 12.0B | 12.0B | 12.0B | 12.0B | 9.3B | 9.3B | 9.3B | 9.3B | 7.5B | 7.5B | 7.5B | 7.5B |
| Cash End Of Period | 11.3B | 11.1B | 13.2B | 15.3B | 13.6B | 12.4B | 13.9B | 12.8B | 11.0B | 11.8B | 11.6B | 10.1B | 12.0B | 9.4B | 9.7B | 8.5B | 9.3B | 7.0B | 7.8B | 7.8B |
| Income Before Tax Continuing | 12.7B | 9.0B | 5.7B | 3.2B | 11.0B | 7.8B | 5.0B | 2.4B | 13.3B | 10.5B | 7.4B | 3.7B | 13.4B | 10.3B | 6.3B | 3.2B | 10.3B | 7.6B | 4.7B | 2.4B |
| Interest Expense | 88.8M | 67.6M | 44.8M | 25.4M | 94.4M | 64.3M | 43.7M | 23.1M | 45.6M | 34.1M | 22.6M | 11.2M | 27.0M | 19.0M | 12.5M | 4.5M | 15.7M | 11.5M | 7.6M | 3.8M |
| Interest Income | -341.0M | -250.6M | -174.2M | -81.7M | -388.2M | -289.1M | -189.9M | -87.5M | -275.3M | -188.2M | -107.0M | -40.8M | -43.5M | -21.5M | -12.5M | -4.8M | -27.5M | -32.8M | -22.5M | -10.1M |