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 | 177.9B | 168.6B | 150.8B | 148.2B | 162.3B | 160.1B | 140.2B | 132.8B | 160.6B | 154.2B |
| Revenue Growth % | 5.5% | 11.8% | 1.8% | -8.7% | 1.3% | 14.2% | 5.6% | -17.3% | 4.2% | -- |
| Cost Of Revenue | 143.2B | 139.7B | 125.1B | 123.3B | 135.6B | 133.7B | 117.2B | 111.9B | 134.8B | 129.3B |
| Gross Profit | 34.7B | 28.9B | 25.7B | 24.9B | 26.6B | 26.4B | 23.1B | 20.9B | 25.8B | 24.9B |
| Gross Margin % | 19.5% | 17.1% | 17.0% | 16.8% | 16.4% | 16.5% | 16.4% | 15.7% | 16.0% | 16.2% |
| Operating Expenses | 17.0B | 15.7B | 15.5B | 15.2B | 15.4B | 15.0B | 14.0B | 13.3B | 13.9B | 13.5B |
| Operating Income | 17.7B | 13.2B | 10.2B | 9.7B | 11.2B | 11.4B | 9.0B | 7.5B | 11.8B | 11.4B |
| Operating Margin % | 9.9% | 7.8% | 6.8% | 6.5% | 6.9% | 7.1% | 6.4% | 5.7% | 7.4% | 7.4% |
| Non Operating Income | 569.7M | 775.5M | -938.6M | 138.6M | 301.9M | 783.5M | 1.1B | 334.9M | 552.6M | 846.7M |
| Pretax Income | 18.3B | 14.0B | 9.3B | 9.8B | 11.5B | 12.2B | 10.1B | 7.9B | 12.4B | 12.3B |
| Income Tax | 3.2B | 2.6B | 1.6B | 2.0B | 1.9B | 2.0B | 2.0B | 1.9B | 2.5B | 2.9B |
| Income Continuing Operations | 15.0B | 11.4B | 7.7B | 7.8B | 9.6B | 10.2B | 8.2B | 6.0B | 9.9B | 9.4B |
| Net Income | 15.0B | 11.4B | 7.7B | 7.8B | 9.6B | 10.2B | 8.2B | 6.0B | 9.9B | 9.4B |
| Net Margin % | 8.4% | 6.7% | 5.1% | 5.3% | 5.9% | 6.3% | 5.8% | 4.5% | 6.2% | 6.1% |
| Net Income Parent | 14.7B | 10.9B | 7.5B | 7.6B | 9.4B | 9.6B | 7.8B | 5.7B | 9.4B | 8.8B |
| Other Comprehensive Income | 11.1B | 11.1B | -27.9B | 2.7B | 4.1B | -3.4B | 3.3B | 9.7B | -8.4B | 8.3B |
| Comprehensive Income | 26.1B | 22.4B | -20.3B | 10.5B | 13.7B | 6.7B | 11.5B | 15.7B | 1.5B | 17.7B |
| Eps Basic | 9.37 | 2.50 | 1.74 | 1.75 | 7.52 | 2.24 | 1.80 | 1.32 | 7.39 | 2.04 |
| 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 | 92.5B | 75.1B | 72.8B | 77.1B | 76.5B | 71.7B | 66.2B | 75.1B | 67.3B | 62.8B |
| Accounts Receivable | 125.0B | 125.7B | 103.1B | 109.7B | 113.4B | 114.1B | 102.4B | 97.3B | 99.5B | 114.1B |
| Inventories | 69.4B | 66.2B | 57.1B | 59.9B | 61.2B | 69.0B | 63.5B | 63.3B | 63.3B | 77.0B |
| Other Current Assets | 8.2B | 8.6B | 8.3B | 7.5B | 6.5B | 7.1B | 7.2B | 7.3B | 5.6B | 6.2B |
| Current Assets | 313.8B | 294.1B | 254.0B | 278.7B | 275.3B | 278.8B | 270.3B | 273.3B | 261.3B | 292.7B |
| Equity Method Investments | 25.5B | 21.7B | 19.5B | 19.8B | 20.7B | 21.4B | 21.7B | 21.0B | 19.9B | 18.9B |
| Property Plant Equipment | 421.1B | 397.2B | 364.8B | 342.1B | 312.5B | 283.9B | 271.9B | 265.6B | 264.8B | 267.3B |
| Right Of Use Asset | 12.6B | 12.7B | 11.7B | 11.8B | 11.9B | 11.5B | 11.3B | 11.5B | 11.4B | 10.8B |
| Intangible Assets | 64.8B | 65.4B | 65.6B | 67.0B | 67.6B | 67.6B | 68.3B | 69.0B | 69.6B | 70.5B |
| Deferred Tax Assets | 7.7B | 7.1B | 8.4B | 7.3B | 7.2B | 6.6B | 6.6B | 6.7B | 6.4B | 7.2B |
| Other Non Current Assets | 9.0B | 10.4B | 8.7B | 10.7B | 9.1B | 8.7B | 8.1B | 9.9B | 8.7B | 7.9B |
| Non Current Assets | 575.5B | 548.6B | 511.2B | 495.5B | 465.4B | 435.9B | 412.7B | 408.6B | 405.2B | 408.4B |
| Total Assets | 889.3B | 842.6B | 765.2B | 774.2B | 740.7B | 714.7B | 683.1B | 681.9B | 666.6B | 701.1B |
| Accounts Payable | 88.8B | 90.4B | 70.5B | 74.4B | 78.2B | 82.6B | 70.9B | 66.5B | 70.3B | 79.1B |
| Other Payables | 74.8B | 74.6B | 93.1B | 92.2B | 63.2B | 49.9B | 64.4B | 64.6B | 44.2B | 40.5B |
| Current Tax Liabilities | 7.5B | 5.1B | 5.5B | 6.6B | 5.4B | 3.4B | 6.0B | 7.9B | 6.3B | 8.8B |
| Other Current Liabilities | 28.1B | 25.4B | 30.3B | 37.8B | 35.4B | 41.0B | 36.4B | 31.8B | 46.0B | 42.2B |
| Current Liabilities | 244.3B | 259.6B | 249.0B | 267.7B | 230.9B | 235.5B | 230.1B | 229.3B | 222.3B | 241.5B |
| Bonds Payable | 11.5B | 17.4B | 16.7B | 21.1B | 18.0B | 17.1B | 22.0B | 31.6B | 20.5B | 23.6B |
| Long Term Borrowings | 202.6B | 201.6B | 162.3B | 126.7B | 121.8B | 108.0B | 84.4B | 84.6B | 81.4B | 94.3B |
| Other Non Current Liabilities | 41.9B | 8.9B | 8.7B | 10.1B | 10.5B | 9.4B | 9.7B | 10.0B | 9.9B | 11.4B |
| Non Current Liabilities | 271.6B | 243.5B | 201.3B | 171.4B | 164.0B | 148.1B | 129.5B | 140.4B | 126.1B | 143.9B |
| Total Liabilities | 516.0B | 503.1B | 450.2B | 439.2B | 394.9B | 383.6B | 359.6B | 369.8B | 348.5B | 385.4B |
| Capital Stock | 44.5B | 44.4B | 44.2B | 44.2B | 44.2B | 44.1B | 43.9B | 43.9B | 43.9B | 43.8B |
| Ordinary Shares | 44.4B | 44.2B | 44.2B | 44.1B | 44.1B | 44.1B | 43.9B | 43.8B | 43.8B | 43.8B |
| Capital Surplus | 156.5B | 152.1B | 150.6B | 150.2B | 148.9B | 148.2B | 145.9B | 145.5B | 144.4B | 143.8B |
| Retained Earnings | 140.2B | 126.5B | 115.6B | 108.1B | 123.9B | 114.5B | 104.7B | 96.9B | 114.1B | 105.0B |
| Legal Reserve | 25.1B | 25.1B | 25.1B | 21.8B | 21.8B | 21.8B | 21.8B | 18.6B | 18.6B | 18.6B |
| Other Equity | 7.8B | -3.9B | -14.6B | 11.0B | 8.5B | 4.6B | 9.8B | 6.6B | -2.6B | 4.9B |
| Equity Parent | 346.9B | 317.0B | 293.8B | 311.5B | 323.5B | 309.5B | 302.3B | 291.0B | 297.8B | 295.6B |
| Total Equity | 373.4B | 339.6B | 314.9B | 335.0B | 345.8B | 331.1B | 323.4B | 312.1B | 318.1B | 315.6B |
| Total Liabilities Equity | 889.3B | 842.6B | 765.2B | 774.2B | 740.7B | 714.7B | 683.1B | 681.9B | 666.6B | 701.1B |
| 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 | 51.3B | 33.0B | 19.1B | 9.8B | 41.7B | 30.2B | 17.9B | 7.8B | 42.6B | 30.2B |
| Depreciation | 63.6B | 46.8B | 30.7B | 15.2B | 56.0B | 41.6B | 27.5B | 13.6B | 54.2B | 40.6B |
| Amortization | 3.8B | 2.9B | 1.9B | 938.6M | 3.8B | 2.9B | 1.9B | 966.8M | 3.9B | 2.9B |
| Cash From Operations Adjustments | 142.2B | 71.4B | 56.8B | 20.0B | 90.8B | 55.5B | 33.5B | 16.7B | 114.4B | 67.6B |
| Change In Receivables | -11.9B | -12.5B | 10.2B | 3.7B | -14.3B | -14.9B | -3.1B | 2.1B | 15.9B | 268.8M |
| Change In Inventories | -8.5B | -5.3B | 4.0B | 1.2B | 1.8B | -5.7B | -394.0M | -47.7M | 25.4B | 11.2B |
| Change In Payables | 10.5B | 12.2B | -7.7B | -3.8B | 7.7B | 12.1B | 576.9M | -3.9B | -9.0B | 55.1M |
| Operating Cash Flow | 142.2B | 71.4B | 56.8B | 20.0B | 90.8B | 55.5B | 33.5B | 16.7B | 114.4B | 67.6B |
| Capex | -164.6B | -126.2B | -81.0B | -37.1B | -79.5B | -47.7B | -27.5B | -12.6B | -54.2B | -42.2B |
| Investing Cash Flow | -165.6B | -127.0B | -81.1B | -37.6B | -83.9B | -52.4B | -30.0B | -15.5B | -55.1B | -43.8B |
| Proceeds Long Term Debt | 459.4B | 416.8B | 211.5B | 76.1B | 244.7B | 166.1B | 89.6B | 37.5B | 286.3B | 219.2B |
| Repayment Long Term Debt | -378.1B | -332.3B | -163.2B | -70.3B | -208.1B | -139.5B | -87.7B | -35.8B | -300.5B | -224.2B |
| Bond Redemption | -15.0B | -15.0B | -10.0B | 0.00 | -13.9B | -10.8B | -10.8B | -4.3B | -5.0B | -5.0B |
| Interest Paid | -7.9B | -5.7B | -3.8B | -1.7B | -6.4B | -4.8B | -3.2B | -1.5B | -6.0B | -4.4B |
| Financing Cash Flow | 45.3B | 65.6B | 37.9B | 16.4B | -7.3B | -5.2B | -13.6B | -172.6M | -49.1B | -25.2B |
| Net Change In Cash | 16.0B | -1.4B | -3.7B | 607.5M | 9.2B | 4.4B | -1.1B | 7.8B | 9.2B | 5.0B |
| Cash Beginning Of Period | 76.5B | 76.5B | 76.5B | 76.5B | 67.3B | 67.3B | 67.3B | 67.3B | 58.0B | 58.0B |
| Cash End Of Period | 92.5B | 75.1B | 72.8B | 77.1B | 76.5B | 71.7B | 66.2B | 75.1B | 67.3B | 63.1B |
| Income Before Tax Continuing | 51.3B | 33.0B | 19.1B | 9.8B | 41.7B | 30.2B | 17.9B | 7.8B | 42.6B | 30.2B |
| Interest Expense | 7.5B | 5.3B | 3.4B | 1.7B | 6.8B | 5.0B | 3.3B | 1.6B | 6.3B | 4.5B |
| Interest Income | -1.9B | -1.4B | -937.5M | -470.6M | -1.9B | -1.4B | -985.4M | -475.9M | -1.5B | -1.1B |