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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65.7B | 57.9B | 56.7B | 55.8B | 65.3B | 55.6B | 54.1B | 54.9B | 61.9B | 53.7B |
| Revenue Growth % | 13.3% | 2.1% | 1.7% | -14.5% | 17.4% | 2.8% | -1.5% | -11.2% | 15.3% | -- |
| Cost Of Revenue | 43.6B | 36.4B | 35.0B | 34.2B | 43.6B | 35.2B | 33.3B | 34.5B | 41.2B | 33.8B |
| Gross Profit | 22.1B | 21.5B | 21.8B | 21.6B | 21.7B | 20.4B | 20.8B | 20.5B | 20.6B | 19.8B |
| Gross Margin % | 33.6% | 37.1% | 38.4% | 38.7% | 33.2% | 36.7% | 38.5% | 37.3% | 33.4% | 36.9% |
| Operating Expenses | 10.6B | 9.4B | 9.2B | 9.1B | 10.1B | 9.0B | 8.9B | 8.6B | 9.6B | 8.4B |
| Operating Income | 11.4B | 12.1B | 12.5B | 12.5B | 11.6B | 11.4B | 11.9B | 11.9B | 10.5B | 11.5B |
| Operating Margin % | 17.3% | 20.9% | 22.1% | 22.4% | 17.8% | 20.5% | 22.0% | 21.7% | 16.9% | 21.4% |
| Non Operating Income | 802.5M | 157.9M | 585.2M | 176.3M | 285.1M | 112.8M | 419.2M | 63.5M | -18.9M | 173.0M |
| Other Non Operating | -120.4M | 2.0M | 5.2M | 1.0M | 131.6M | -9.0M | -3.2M | 2.5M | -636.8M | -165,000 |
| Pretax Income | 12.2B | 12.3B | 13.1B | 12.7B | 11.9B | 11.5B | 12.3B | 12.0B | 10.4B | 11.6B |
| Income Tax | 2.3B | 2.4B | 2.5B | 2.5B | 2.4B | 2.2B | 2.2B | 2.4B | 1.9B | 2.3B |
| Income Continuing Operations | 9.9B | 9.9B | 10.6B | 10.2B | 9.5B | 9.3B | 10.1B | 9.6B | 8.5B | 9.4B |
| Net Income | 9.9B | 9.9B | 10.6B | 10.2B | 9.5B | 9.3B | 10.1B | 9.6B | 8.5B | 9.4B |
| Net Margin % | 15.0% | 17.0% | 18.7% | 18.3% | 14.6% | 16.7% | 18.7% | 17.5% | 13.8% | 17.5% |
| Net Income Parent | 9.3B | 9.4B | 10.2B | 9.8B | 9.0B | 9.0B | 9.8B | 9.4B | 8.3B | 9.1B |
| Other Comprehensive Income | 19.3M | -83.6M | -80.9M | 651.0M | 1.8B | -158.5M | -355.4M | 755.8M | 21.9M | 196.8M |
| Comprehensive Income | 9.9B | 9.8B | 10.5B | 10.8B | 11.4B | 9.1B | 9.8B | 10.4B | 8.6B | 9.6B |
| Eps Basic | 4.99 | 1.22 | 1.31 | 1.26 | 4.80 | 1.16 | 1.27 | 1.21 | 4.76 | 1.17 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 36.9B | 23.5B | 35.0B | 29.0B | 36.3B | 31.2B | 37.7B | 33.3B | 33.8B | 32.0B |
| Accounts Receivable | 27.4B | 26.5B | 23.6B | 22.5B | 26.0B | 23.1B | 23.6B | 22.6B | 24.8B | 23.5B |
| Inventories | 13.2B | 13.2B | 11.9B | 11.9B | 12.1B | 11.8B | 11.1B | 11.1B | 11.5B | 12.4B |
| Other Current Assets | 27.2B | 21.8B | 43.6B | 40.1B | 26.9B | 19.3B | 36.5B | 31.2B | 23.4B | 16.6B |
| Current Assets | 117.4B | 99.8B | 128.7B | 118.6B | 113.0B | 98.9B | 122.9B | 111.2B | 103.2B | 96.9B |
| Equity Method Investments | 8.5B | 8.8B | 8.7B | 9.1B | 9.1B | 8.7B | 8.4B | 8.6B | 8.5B | 7.2B |
| Property Plant Equipment | 288.2B | 283.7B | 285.0B | 286.6B | 289.8B | 283.1B | 285.0B | 287.1B | 292.3B | 287.2B |
| Right Of Use Asset | 10.8B | 11.1B | 11.1B | 11.3B | 10.9B | 11.0B | 11.1B | 11.1B | 11.2B | 11.2B |
| Intangible Assets | 59.8B | 61.4B | 63.0B | 64.6B | 66.3B | 67.9B | 69.5B | 71.1B | 72.7B | 74.3B |
| Deferred Tax Assets | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B |
| Other Non Current Assets | 22.4B | 20.9B | 20.6B | 20.1B | 19.5B | 16.2B | 15.8B | 15.5B | 14.9B | 14.5B |
| Non Current Assets | 418.5B | 413.3B | 415.8B | 418.6B | 421.5B | 410.7B | 413.6B | 417.1B | 420.7B | 415.3B |
| Total Assets | 535.9B | 513.1B | 544.5B | 537.2B | 534.5B | 509.6B | 536.4B | 528.4B | 523.9B | 512.2B |
| Accounts Payable | 15.9B | 13.5B | 11.1B | 10.7B | 17.7B | 12.4B | 9.8B | 9.8B | 14.4B | 13.2B |
| Other Payables | 28.7B | 23.1B | 62.0B | 23.6B | 26.6B | 21.7B | 59.4B | 22.9B | 25.3B | 21.2B |
| Current Tax Liabilities | 5.2B | 3.0B | 5.3B | 7.1B | 4.7B | 2.4B | 4.7B | 6.9B | 4.6B | 7.1B |
| Other Current Liabilities | 2.9B | 2.9B | 11.7B | 9.8B | 9.9B | 10.0B | 2.6B | 2.6B | 2.6B | 2.6B |
| Current Liabilities | 78.9B | 66.5B | 111.6B | 72.9B | 79.9B | 67.3B | 96.2B | 60.9B | 65.8B | 63.1B |
| Bonds Payable | 23.3B | 23.3B | 19.8B | 21.7B | 21.7B | 21.7B | 30.5B | 30.5B | 30.5B | 30.5B |
| Long Term Borrowings | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non Current Liabilities | 14.3B | 14.4B | 14.6B | 14.9B | 15.1B | 14.2B | 14.2B | 14.4B | 14.8B | 14.1B |
| Non Current Liabilities | 56.1B | 56.1B | 53.2B | 56.1B | 56.5B | 55.7B | 62.9B | 62.8B | 63.3B | 62.7B |
| Total Liabilities | 135.1B | 122.7B | 164.9B | 129.0B | 136.4B | 122.9B | 159.1B | 123.7B | 129.0B | 125.9B |
| Capital Stock | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B |
| Ordinary Shares | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B |
| Capital Surplus | 172.5B | 172.1B | 171.6B | 171.6B | 171.6B | 171.6B | 171.4B | 171.4B | 171.3B | 171.3B |
| Retained Earnings | 135.2B | 125.8B | 116.4B | 145.0B | 135.2B | 124.4B | 115.4B | 142.5B | 133.1B | 124.7B |
| Legal Reserve | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B | 77.6B |
| Other Equity | 1.0B | 1.1B | 1.2B | 1.2B | 585.7M | 560.1M | 721.3M | 1.1B | 352.9M | 419.3M |
| Equity Parent | 386.3B | 376.6B | 366.7B | 395.4B | 385.0B | 374.1B | 365.0B | 392.5B | 382.3B | 374.0B |
| Total Equity | 400.8B | 390.4B | 379.6B | 408.3B | 398.1B | 386.7B | 377.3B | 404.6B | 394.9B | 386.3B |
| Total Liabilities Equity | 535.9B | 513.1B | 544.5B | 537.2B | 534.5B | 509.6B | 536.4B | 528.4B | 523.9B | 512.2B |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Before Tax Cf | 50.3B | 38.1B | 25.8B | 12.7B | 47.8B | 35.8B | 24.3B | 12.0B | 47.0B | 36.6B |
| Depreciation | 33.5B | 25.1B | 16.7B | 8.3B | 32.9B | 24.7B | 16.5B | 8.2B | 33.0B | 24.7B |
| Amortization | 7.6B | 5.7B | 3.8B | 1.9B | 7.6B | 5.7B | 3.8B | 1.9B | 7.6B | 5.7B |
| Cash From Operations Adjustments | 77.4B | 45.5B | 29.3B | 13.0B | 79.2B | 49.8B | 29.2B | 14.1B | 74.6B | 49.9B |
| Change In Receivables | -1.6B | -685.4M | 2.3B | 3.4B | -1.3B | 1.7B | 1.1B | 2.2B | -287.0M | 1.1B |
| Change In Inventories | -1.1B | -1.2B | 119.1M | 126.1M | -626.7M | -349.8M | 413.3M | 381.7M | -177.3M | -1.0B |
| Change In Payables | -1.8B | -4.3B | -6.6B | -7.0B | 3.3B | -2.0B | -4.6B | -4.6B | -2.0B | -3.3B |
| Operating Cash Flow | 77.4B | 45.5B | 29.3B | 13.0B | 79.2B | 49.8B | 29.2B | 14.1B | 74.6B | 49.9B |
| Capex | -27.7B | -17.3B | -11.5B | -5.4B | -28.8B | -16.0B | -10.3B | -5.0B | -30.7B | -18.9B |
| Investing Cash Flow | -28.3B | -10.6B | -28.1B | -19.1B | -35.3B | -11.1B | -22.5B | -13.0B | -50.2B | -27.6B |
| Proceeds Long Term Debt | 0.00 | -- | -- | -- | 35.0M | -- | -- | -- | 0.00 | -- |
| Repayment Long Term Debt | -35.0M | -35.0M | -- | -- | 0.00 | 0.00 | -- | -- | -- | -- |
| Bond Redemption | -8.8B | -8.8B | -- | -- | 0.00 | 0.00 | -- | -- | -- | -- |
| Interest Paid | -363.5M | -311.5M | -153.6M | -71.4M | -333.5M | -288.4M | -138.2M | -65.4M | -313.7M | -269.8M |
| Financing Cash Flow | -48.5B | -47.5B | -2.3B | -1.1B | -41.5B | -41.3B | -2.8B | -1.7B | -40.7B | -40.5B |
| Net Change In Cash | 684.5M | -12.7B | -1.2B | -7.2B | 2.4B | -2.6B | 3.9B | -493.4M | -16.4B | -18.2B |
| Cash Beginning Of Period | 36.3B | 36.3B | 36.3B | 36.3B | 33.8B | 33.8B | 33.8B | 33.8B | 50.2B | 50.2B |
| Cash End Of Period | 36.9B | 23.5B | 35.0B | 29.0B | 36.3B | 31.2B | 37.7B | 33.3B | 33.8B | 32.0B |
| Income Before Tax Continuing | 50.3B | 38.1B | 25.8B | 12.7B | 47.8B | 35.8B | 24.3B | 12.0B | 47.0B | 36.6B |
| Interest Expense | 370.4M | 272.7M | 181.5M | 89.4M | 339.3M | 252.3M | 166.5M | 83.3M | 319.2M | 233.3M |
| Interest Income | -904.1M | -694.7M | -513.8M | -211.5M | -781.0M | -568.3M | -394.8M | -155.8M | -617.6M | -455.1M |