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 | 20.6B | 19.2B | 14.8B | 11.5B | 12.6B | 11.2B | 11.4B | 12.3B | 18.2B | 17.5B | 17.6B | 15.6B | 18.4B | 14.0B | 10.0B | 5.8B | 7.5B | 6.3B | 6.0B | 5.8B |
| Revenue Growth % | 6.9% | 30.1% | 28.4% | -8.9% | 13.3% | -1.9% | -7.2% | -32.5% | 3.5% | -0.4% | 13.2% | -15.3% | 31.2% | 40.0% | 72.8% | -23.3% | 20.3% | 4.7% | 3.4% | -- |
| Cost Of Revenue | 17.0B | 15.4B | 11.6B | 8.8B | 10.0B | 8.3B | 9.8B | 10.7B | 16.2B | 15.8B | 15.7B | 13.8B | 16.5B | 11.7B | 8.5B | 4.9B | 6.4B | 5.1B | 5.1B | 4.9B |
| Gross Profit | 3.5B | 3.9B | 3.1B | 2.7B | 2.6B | 2.8B | 1.5B | 1.5B | 2.0B | 1.8B | 2.0B | 1.8B | 1.9B | 2.3B | 1.5B | 929.5M | 1.1B | 1.1B | 912.5M | 924.4M |
| Gross Margin % | 17.2% | 20.2% | 21.3% | 23.2% | 20.7% | 25.5% | 13.4% | 12.5% | 10.9% | 10.2% | 11.2% | 11.6% | 10.5% | 16.6% | 15.3% | 16.0% | 14.9% | 17.9% | 15.2% | 16.0% |
| Operating Expenses | 679.8M | 679.7M | 402.9M | 479.8M | 481.9M | 510.0M | 317.7M | 342.5M | 331.3M | 399.4M | 403.7M | 335.3M | 350.0M | 412.2M | 284.5M | 241.6M | 267.5M | 241.0M | 215.7M | 222.8M |
| Operating Income | 2.9B | 3.2B | 2.7B | 2.2B | 2.1B | 2.3B | 1.2B | 1.2B | 1.6B | 1.4B | 1.6B | 1.5B | 1.6B | 1.9B | 1.2B | 687.9M | 858.0M | 883.2M | 696.7M | 701.6M |
| Operating Margin % | 13.9% | 16.6% | 18.5% | 19.0% | 16.9% | 20.9% | 10.6% | 9.7% | 9.0% | 7.9% | 8.9% | 9.5% | 8.6% | 13.7% | 12.4% | 11.9% | 11.4% | 14.1% | 11.6% | 12.1% |
| Non Operating Income | 525.6M | 617.3M | -876.0M | 361.1M | 414.6M | -108.7M | 310.3M | 426.9M | -257.2M | 375.9M | 200.8M | 98.3M | -66.3M | 144.5M | -103.1M | 22.4M | 146.4M | -4.4M | 17.6M | 256.2M |
| Pretax Income | 3.4B | 3.8B | 1.9B | 2.6B | 2.5B | 2.2B | 1.5B | 1.6B | 1.4B | 1.8B | 1.8B | 1.6B | 1.5B | 2.1B | 1.1B | 710.3M | 1.0B | 878.8M | 714.3M | 957.8M |
| Income Tax | 732.7M | 767.8M | 410.9M | 539.0M | 526.1M | 459.6M | 318.5M | 336.0M | 303.9M | 396.9M | 493.8M | 437.3M | 462.5M | 444.6M | 251.0M | 168.0M | 182.4M | 198.3M | 151.2M | 203.0M |
| Income Continuing Operations | 2.6B | 3.1B | 1.5B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 1.1B | 1.4B | 1.3B | 1.1B | 1.1B | 1.6B | 890.7M | 542.3M | 822.0M | 680.5M | 563.1M | 754.8M |
| Net Income | 2.6B | 3.1B | 1.5B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 1.1B | 1.4B | 1.3B | 1.1B | 1.1B | 1.6B | 890.7M | 542.3M | 822.0M | 680.5M | 563.1M | 754.8M |
| Net Margin % | 12.9% | 15.9% | 9.8% | 17.5% | 16.0% | 15.8% | 10.5% | 10.5% | 5.9% | 7.8% | 7.2% | 7.3% | 5.7% | 11.5% | 8.9% | 9.4% | 10.9% | 10.8% | 9.4% | 13.0% |
| Net Income Parent | 2.6B | 3.0B | 1.4B | 2.0B | 2.0B | 1.8B | 1.2B | 1.3B | 983.7M | 1.3B | 1.2B | 1.1B | 1.0B | 1.6B | 873.7M | 531.5M | 798.9M | 667.1M | 556.5M | 746.9M |
| Other Comprehensive Income | 147.7M | 205.9M | -380.9M | -44.4M | 52.8M | 86.9M | -173.2M | 111.7M | -323.5M | 92.3M | 241.2M | -143.8M | -58.0M | -177.3M | -325.9M | 406.4M | -180.1M | 311.5M | -106.8M | 37.9M |
| Comprehensive Income | 2.8B | 3.3B | 1.1B | 2.0B | 2.1B | 1.8B | 1.0B | 1.4B | 756.2M | 1.5B | 1.5B | 992.2M | 992.9M | 1.4B | 564.7M | 948.6M | 641.9M | 992.0M | 456.3M | 792.8M |
| Eps Basic | 14.01 | 16.11 | 7.41 | 10.55 | 10.53 | 9.26 | 6.36 | 6.79 | 5.24 | 6.97 | 6.60 | 6.01 | 5.33 | 8.47 | 4.66 | 2.79 | 4.19 | 3.50 | 2.92 | 3.92 |
| 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 | 29.9B | 23.1B | 25.1B | 15.4B | 11.6B | 7.2B | 10.5B | 9.4B | 9.4B | 11.8B | 11.4B | 12.6B | 11.2B | 8.7B | 6.4B | 8.0B | 6.9B | 8.1B | 8.9B | 10.0B |
| Accounts Receivable | 9.9B | 11.9B | 13.5B | 9.9B | 5.7B | 8.4B | 7.4B | 6.2B | 7.1B | 6.0B | 12.8B | 6.5B | 8.4B | 2.9B | 4.8B | 2.4B | 2.9B | 2.7B | 3.8B | 4.1B |
| Inventories | 13.6M | 18.5M | 21.6M | 24.7M | 34.2M | 29.2M | 32.8M | 27.3M | 24.4M | 23.7M | 34.6M | 32.3M | 52.1M | 67.5M | 67.6M | 66.9M | 58.4M | 54.6M | 49.3M | 44.6M |
| Other Current Assets | 23.7B | 19.4B | 15.2B | 21.7B | 18.0B | 14.8B | 13.2B | 12.1B | 9.8B | 6.4B | 4.8B | 2.8B | 3.3B | 3.0B | 3.3B | 3.7B | 3.6B | 3.6B | 3.7B | 3.5B |
| Current Assets | 74.7B | 65.2B | 63.6B | 55.4B | 42.5B | 40.9B | 48.2B | 46.0B | 42.4B | 42.7B | 39.5B | 30.7B | 29.0B | 23.0B | 23.5B | 21.2B | 19.0B | 19.1B | 20.5B | 21.3B |
| Equity Method Investments | 826.8M | 821.7M | 841.2M | 843.5M | 815.2M | 784.7M | 831.3M | 819.2M | 806.2M | 815.9M | 868.5M | 845.0M | 839.3M | 862.8M | 833.0M | 843.7M | 874.9M | 840.9M | 826.5M | 815.6M |
| Property Plant Equipment | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Right Of Use Asset | 247.4M | 272.2M | 293.3M | 300.9M | 321.4M | 330.2M | 146.0M | 160.3M | 174.2M | 202.9M | 217.0M | 352.4M | 376.6M | 250.8M | 255.4M | 266.7M | 285.1M | 276.5M | 184.0M | 190.8M |
| Intangible Assets | 19.0M | 16.3M | 18.8M | 18.9M | 21.8M | 14.3M | 15.1M | 13.1M | 13.8M | 15.9M | 17.8M | 17.2M | 19.1M | 19.6M | 21.5M | 21.4M | 22.1M | 6.4M | 3.0M | 3.2M |
| Deferred Tax Assets | 131.9M | 52.0M | 65.5M | 52.0M | 52.0M | 91.9M | 91.9M | 91.9M | 91.9M | 127.8M | 127.8M | 121.3M | 121.3M | 154.4M | 155.6M | 163.5M | 181.7M | 169.1M | 169.1M | 166.7M |
| Other Non Current Assets | 27.2M | 26.5M | 26.3M | 36.9M | 32.6M | 28.3M | 28.6M | 37.7M | 37.5M | 38.2M | 108.3M | 55.4M | 63.5M | 46.5M | 51.4M | 80.5M | 64.5M | 63.8M | 44.3M | 26.4M |
| Non Current Assets | 4.1B | 4.0B | 4.0B | 4.0B | 4.1B | 4.1B | 3.8B | 4.0B | 4.1B | 4.3B | 4.5B | 4.3B | 4.5B | 4.4B | 4.7B | 5.1B | 4.8B | 4.9B | 4.4B | 4.5B |
| Total Assets | 78.8B | 69.2B | 67.6B | 59.4B | 46.6B | 45.1B | 52.0B | 50.0B | 46.5B | 47.0B | 43.9B | 35.0B | 33.5B | 27.4B | 28.2B | 26.3B | 23.7B | 24.0B | 25.0B | 25.8B |
| Accounts Payable | 9.6B | 9.4B | 8.3B | 7.6B | 7.6B | 6.2B | 7.7B | 7.9B | 8.3B | 8.5B | 6.9B | 6.2B | 6.2B | 6.5B | 5.4B | 4.6B | 4.6B | 4.9B | 4.9B | 5.8B |
| Other Payables | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 52.9M | 186.7M | 185.1M | 183.6M | 182.1M | 180.6M | 179.0M | 177.4M | 175.9M | 174.4M | 172.8M | 171.2M | 169.6M | 168.1M |
| Current Tax Liabilities | 1.3B | 735.3M | 835.1M | 1.6B | 1.2B | 606.5M | 607.5M | 938.0M | 667.9M | 1.2B | 838.9M | 1.1B | 673.0M | 452.6M | 378.2M | 311.4M | 187.2M | 50.4M | 337.2M | 690.4M |
| Other Current Liabilities | 2.3B | 1.9B | 7.5B | 7.1B | 1.5B | 1.1B | 5.4B | 5.2B | 1.2B | 1.0B | 4.3B | 3.8B | 998.2M | 763.7M | 3.4B | 3.3B | 861.5M | 895.3M | 4.4B | 4.4B |
| Current Liabilities | 58.9B | 52.3B | 54.0B | 46.8B | 30.7B | 30.8B | 40.1B | 39.1B | 33.1B | 34.6B | 32.9B | 25.3B | 21.9B | 17.1B | 19.2B | 17.8B | 13.2B | 14.4B | 16.4B | 17.5B |
| Other Non Current Liabilities | 298.7M | 282.8M | 272.2M | 299.4M | 291.6M | 291.6M | 285.9M | 283.7M | 278.2M | 285.1M | 276.0M | 282.8M | 278.6M | 289.3M | 286.4M | 294.1M | 282.6M | 20.3M | 20.2M | 12.0M |
| Non Current Liabilities | 1.1B | 875.5M | 860.0M | 970.1M | 998.3M | 1.2B | 998.6M | 994.2M | 963.7M | 805.2M | 781.9M | 936.1M | 963.5M | 775.7M | 747.5M | 765.8M | 778.7M | 522.5M | 457.1M | 585.2M |
| Total Liabilities | 60.0B | 53.2B | 54.9B | 47.8B | 31.7B | 32.0B | 41.1B | 40.1B | 34.0B | 35.4B | 33.7B | 26.2B | 22.9B | 17.8B | 19.9B | 18.6B | 14.0B | 14.9B | 16.8B | 18.1B |
| Capital Stock | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Ordinary Shares | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Capital Surplus | 592.4M | 467.3M | 466.3M | 466.3M | 465.5M | 465.0M | 378.7M | 378.7M | 378.7M | 378.4M | 378.4M | 378.4M | 378.4M | 377.9M | 377.9M | 377.7M | 377.5M | 368.1M | 368.1M | 368.1M |
| Retained Earnings | 15.9B | 13.3B | 10.2B | 8.8B | 12.1B | 10.1B | 8.4B | 7.2B | 9.8B | 8.8B | 7.5B | 6.3B | 8.0B | 7.0B | 5.4B | 4.5B | 6.4B | 5.6B | 4.9B | 4.4B |
| Legal Reserve | 4.2B | 4.2B | 4.2B | 3.6B | 3.6B | 3.6B | 3.6B | 3.1B | 3.1B | 3.1B | 3.1B | 2.7B | 2.7B | 2.7B | 2.7B | 2.4B | 2.4B | 2.4B | 2.0B | 2.0B |
| Other Equity | 531.3M | 417.9M | 225.1M | 577.0M | 626.3M | 595.3M | 514.1M | 689.9M | 583.8M | 903.6M | 816.3M | 567.3M | 712.1M | 795.4M | 973.8M | 1.3B | 896.9M | 1.1B | 781.4M | 887.0M |
| Equity Parent | 18.6B | 15.7B | 12.4B | 11.4B | 14.7B | 12.7B | 10.6B | 9.6B | 12.1B | 11.5B | 10.1B | 8.6B | 10.4B | 9.5B | 8.1B | 7.5B | 9.6B | 9.0B | 8.0B | 7.6B |
| Total Equity | 18.9B | 16.0B | 12.7B | 11.6B | 14.9B | 13.0B | 10.9B | 9.9B | 12.4B | 11.7B | 10.2B | 8.8B | 10.6B | 9.6B | 8.2B | 7.7B | 9.8B | 9.1B | 8.2B | 7.7B |
| Total Liabilities Equity | 78.8B | 69.2B | 67.6B | 59.4B | 46.6B | 45.1B | 52.0B | 50.0B | 46.5B | 47.0B | 43.9B | 35.0B | 33.5B | 27.4B | 28.2B | 26.3B | 23.7B | 24.0B | 25.0B | 25.8B |
| 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 | 11.6B | 8.2B | 4.4B | 2.6B | 7.9B | 5.4B | 3.1B | 1.6B | 6.5B | 5.1B | 3.3B | 1.6B | 5.4B | 3.9B | 1.9B | 710.3M | 3.6B | 2.6B | 1.7B | 957.8M |
| Depreciation | 166.6M | 122.6M | 79.2M | 39.8M | 130.4M | 91.6M | 59.0M | 29.7M | 126.3M | 95.8M | 65.2M | 33.0M | 103.3M | 70.2M | 46.3M | 23.2M | 69.6M | 47.0M | 28.0M | 13.9M |
| Amortization | 12.3M | 9.1M | 6.0M | 3.1M | 15.0M | 9.3M | 6.1M | 2.8M | 12.2M | 9.1M | 6.0M | 2.8M | 6.7M | 4.9M | 2.9M | 1.4M | 1.6M | 1.1M | 684,000 | 343,000 |
| Cash From Operations Adjustments | 29.1B | 18.3B | 11.1B | 7.5B | 17.5B | 8.6B | 718.1M | 1.3B | 4.4B | 1.2B | -498.9M | 479.2M | 6.6B | 3.8B | -446.2M | 1.6B | 2.1B | 3.2B | 842.4M | 1.6B |
| Change In Receivables | -4.3B | -6.3B | -7.9B | -4.2B | 1.4B | -1.4B | -359.8M | 861.8M | 1.4B | 2.4B | -4.4B | 1.9B | -5.5B | 37.1M | -1.9B | 446.4M | 4.3B | 4.4B | 3.4B | 3.1B |
| Change In Inventories | 20.6M | 15.8M | 12.6M | 9.6M | -9.9M | -4.9M | -8.5M | -2.9M | 27.8M | 28.4M | 17.6M | 19.8M | 6.3M | -9.1M | -9.2M | -8.5M | -7.0M | -3.1M | 2.1M | 6.8M |
| Change In Payables | 2.1B | 1.9B | 729.6M | 47.0M | -723.4M | -2.1B | -595.3M | -422.8M | 2.1B | 2.3B | 692.2M | -29.3M | 1.6B | 2.0B | 820.6M | -23.7M | -2.2B | -1.9B | -1.9B | -1.0B |
| Operating Cash Flow | 29.1B | 18.3B | 11.1B | 7.5B | 17.5B | 8.6B | 718.1M | 1.3B | 4.4B | 1.2B | -498.9M | 479.2M | 6.6B | 3.8B | -446.2M | 1.6B | -- | -- | -- | -- |
| Capex | -47.4M | -45.0M | -22.8M | -10.8M | -1.7M | -1.4M | -668,000 | -554,000 | -4.6M | -3.8M | -2.1M | -195,000 | -98.6M | -54.3M | -51.8M | -3.1M | -463.3M | -443.4M | -423.9M | -412.2M |
| Investing Cash Flow | -5.4B | -1.2B | 2.8B | -3.7B | -8.3B | -4.9B | -3.3B | -2.3B | -6.4B | -3.1B | -1.5B | 297.1M | 669.6M | 835.2M | 322.9M | -32.0M | -365.7M | -239.0M | -406.6M | -162.7M |
| Interest Paid | -13.7M | -10.5M | -7.0M | -3.8M | -291.2M | -275.9M | -162.1M | -74.5M | -157.4M | -77.5M | -31.6M | -4.7M | -20.0M | -9.7M | -4.7M | -2.4M | -5.5M | -3.0M | -1.7M | -943,000 |
| Financing Cash Flow | -5.4B | -5.4B | -52.1M | -26.0M | -7.2B | -6.0B | 3.6B | 889.8M | 256.0M | 2.3B | 2.2B | 574.8M | -3.2B | -3.1B | -601.3M | -537.7M | -3.3B | -3.3B | -1.8M | -5.2M |
| Net Change In Cash | 18.3B | 11.4B | 13.5B | 3.8B | 2.3B | -2.1B | 1.1B | 37.0M | -1.8B | 583.1M | 224.5M | 1.4B | 4.3B | 1.7B | -560.0M | 1.1B | -1.6B | -392.6M | 413.2M | 1.5B |
| Cash Beginning Of Period | 11.6B | 11.6B | 11.6B | 11.6B | 9.4B | 9.4B | 9.4B | 9.4B | 11.2B | 11.2B | 11.2B | 11.2B | 6.9B | 6.9B | 6.9B | 6.9B | 8.5B | 8.5B | 8.5B | 8.5B |
| Cash End Of Period | 29.9B | 23.1B | 25.1B | 15.4B | 11.6B | 7.2B | 10.5B | 9.4B | 9.4B | 11.8B | 11.4B | 12.6B | 11.2B | 8.7B | 6.4B | 8.0B | 6.9B | 8.1B | 8.9B | 10.0B |
| Income Before Tax Continuing | 11.6B | 8.2B | 4.4B | 2.6B | 7.9B | 5.4B | 3.1B | 1.6B | 6.5B | 5.1B | 3.3B | 1.6B | 5.4B | 3.9B | 1.9B | 710.3M | 3.6B | 2.6B | 1.7B | 957.8M |
| Interest Expense | 13.7M | 10.5M | 7.0M | 3.8M | 266.7M | 259.6M | 175.3M | 73.1M | 188.1M | 82.2M | 34.7M | 6.3M | 26.2M | 14.4M | 7.8M | 4.0M | 11.8M | 7.7M | 4.8M | 2.5M |
| Interest Income | -929.1M | -659.8M | -422.0M | -189.4M | -614.3M | -451.9M | -312.7M | -139.7M | -386.7M | -252.1M | -163.7M | -72.9M | -163.4M | -105.1M | -73.5M | -43.0M | -96.4M | -71.8M | -48.9M | -17.7M |