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 | 27.0B | 27.4B | 27.5B | 28.4B | 27.9B | 26.0B | 30.7B | 25.6B | 29.7B | 29.2B | 26.6B | 25.3B | 29.1B | 26.5B | 20.2B | 19.5B | 19.1B | 17.3B | 15.5B | 15.3B |
| Revenue Growth % | -1.3% | -0.4% | -3.1% | 1.5% | 7.6% | -15.5% | 20.0% | -13.8% | 1.6% | 9.7% | 5.4% | -13.2% | 9.7% | 31.5% | 3.7% | 2.1% | 9.9% | 11.8% | 1.0% | -- |
| Cost Of Revenue | 23.2B | 24.1B | 24.3B | 24.9B | 24.4B | 23.0B | 26.8B | 22.6B | 26.1B | 25.3B | 23.4B | 22.5B | 25.4B | 23.2B | 17.6B | 17.4B | 17.1B | 15.4B | 13.8B | 13.7B |
| Gross Profit | 3.8B | 3.3B | 3.2B | 3.5B | 3.6B | 3.0B | 3.9B | 3.0B | 3.6B | 3.9B | 3.2B | 2.8B | 3.7B | 3.4B | 2.5B | 2.0B | 1.9B | 1.9B | 1.7B | 1.7B |
| Gross Margin % | 14.1% | 12.1% | 11.6% | 12.2% | 12.9% | 11.4% | 12.6% | 11.6% | 12.2% | 13.5% | 12.1% | 11.1% | 12.5% | 12.7% | 12.5% | 10.5% | 10.2% | 11.1% | 11.1% | 10.9% |
| Operating Expenses | 2.7B | 2.6B | 2.3B | 2.4B | 2.5B | 2.4B | 2.6B | 2.2B | 2.3B | 2.4B | 2.2B | 2.0B | 2.5B | 2.2B | 1.9B | 1.8B | 1.7B | 1.7B | 1.6B | 1.4B |
| Operating Income | 1.1B | 748.8M | 879.1M | 1.0B | 1.1B | 601.0M | 1.2B | 752.5M | 1.3B | 1.5B | 1.0B | 826.1M | 1.2B | 1.2B | 609.9M | 238.6M | 195.2M | 251.9M | 164.8M | 268.8M |
| Operating Margin % | 4.1% | 2.7% | 3.2% | 3.7% | 4.0% | 2.3% | 4.0% | 2.9% | 4.4% | 5.1% | 3.9% | 3.3% | 4.0% | 4.6% | 3.0% | 1.2% | 1.0% | 1.5% | 1.1% | 1.8% |
| Non Operating Income | 152.5M | 131.0M | -252.9M | 54.7M | 189.5M | 25.0M | 127.2M | 187.9M | -213.1M | 288.2M | 161.8M | -106.9M | 48.6M | 276.9M | 76.6M | 120.3M | 203.5M | 166.0M | 138.2M | 23.2M |
| Pretax Income | 1.2B | 879.8M | 626.2M | 1.1B | 1.3B | 626.0M | 1.4B | 940.5M | 1.1B | 1.8B | 1.2B | 719.2M | 1.2B | 1.5B | 686.5M | 358.9M | 398.7M | 417.9M | 303.0M | 292.0M |
| Income Tax | 261.1M | 215.0M | 133.1M | 181.7M | 289.8M | 106.1M | 204.6M | 190.4M | 222.3M | 372.3M | 259.9M | 143.9M | 194.3M | 259.5M | 127.6M | 57.0M | 66.6M | 83.7M | 11.2M | 18.0M |
| Income Continuing Operations | 987.1M | 664.8M | 493.2M | 917.6M | 1.0B | 519.9M | 1.2B | 750.1M | 869.2M | 1.4B | 946.4M | 575.3M | 1.0B | 1.2B | 558.9M | 301.9M | 332.2M | 334.1M | 291.8M | 274.0M |
| Net Income | 987.1M | 664.8M | 493.2M | 917.6M | 1.0B | 519.9M | 1.2B | 750.1M | 869.2M | 1.4B | 946.4M | 575.3M | 1.0B | 1.2B | 558.9M | 301.9M | 332.2M | 334.1M | 291.8M | 274.0M |
| Net Margin % | 3.7% | 2.4% | 1.8% | 3.2% | 3.6% | 2.0% | 3.8% | 2.9% | 2.9% | 4.8% | 3.6% | 2.3% | 3.5% | 4.6% | 2.8% | 1.6% | 1.7% | 1.9% | 1.9% | 1.8% |
| Net Income Parent | 987.1M | 664.8M | 493.2M | 917.6M | 1.0B | 519.9M | 1.2B | 750.1M | 869.2M | 1.4B | 946.4M | 575.3M | 1.0B | 1.2B | 558.9M | 301.9M | 332.2M | 334.1M | 291.8M | 274.0M |
| Other Comprehensive Income | 643.1M | 787.8M | -161.5M | -102.8M | 196.8M | -178.8M | -461.5M | 1.0B | -333.0M | 553.2M | 1.3B | 372.4M | -16.6M | 136.1M | -150.6M | 262.3M | 56.0M | -109.5M | -140.6M | 60.2M |
| Comprehensive Income | 1.6B | 1.5B | 331.7M | 814.8M | 1.2B | 341.1M | 703.1M | 1.8B | 536.2M | 2.0B | 2.2B | 947.7M | 1.0B | 1.4B | 408.3M | 564.2M | 388.2M | 224.6M | 151.2M | 334.3M |
| Eps Basic | 6.41 | 1.39 | 1.03 | 1.92 | 7.26 | 1.09 | 2.45 | 1.58 | 8.98 | 3.31 | 2.28 | 1.43 | 7.93 | 3.13 | 1.43 | 0.77 | 3.15 | 0.85 | 0.75 | 0.70 |
| 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 | 14.3B | 13.7B | 15.7B | 13.1B | 13.1B | 11.0B | 11.7B | 10.0B | 8.1B | 5.5B | 4.6B | 4.3B | 4.3B | 2.9B | 2.2B | 3.4B | 3.1B | 2.8B | 3.4B | 4.4B |
| Accounts Receivable | 19.0B | 18.7B | 18.5B | 21.9B | 23.3B | 19.1B | 23.4B | 20.3B | 22.3B | 20.9B | 19.7B | 18.1B | 21.6B | 20.9B | 16.8B | 15.1B | 14.7B | 12.4B | 11.2B | 11.4B |
| Inventories | 19.6B | 18.1B | 17.8B | 18.5B | 18.4B | 17.6B | 21.1B | 19.9B | 19.5B | 23.7B | 22.6B | 23.4B | 24.6B | 22.4B | 18.7B | 15.1B | 13.4B | 14.2B | 13.6B | 10.1B |
| Other Current Assets | 988.3M | 919.7M | 867.3M | 877.8M | 636.0M | 702.7M | 577.1M | 772.4M | 763.0M | 941.9M | 588.3M | 826.3M | 853.6M | 1.1B | 987.6M | 880.0M | 593.3M | 646.7M | 429.0M | 424.5M |
| Current Assets | 58.6B | 55.7B | 56.5B | 57.5B | 58.8B | 51.8B | 60.6B | 55.5B | 54.2B | 54.7B | 52.0B | 48.6B | 52.4B | 48.8B | 40.2B | 36.7B | 33.5B | 31.5B | 30.1B | 28.6B |
| Equity Method Investments | -- | -- | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 72.3M | 75.9M | 80.5M | 85.0M | 86.9M | 91.4M | 90.5M | 93.2M | 96.0M | 99.3M |
| Property Plant Equipment | 11.9B | 12.1B | 11.8B | 12.4B | 12.4B | 11.6B | 11.8B | 11.1B | 10.9B | 10.7B | 11.0B | 10.7B | 10.5B | 10.0B | 8.8B | 8.6B | 8.2B | 7.8B | 7.6B | 7.3B |
| Right Of Use Asset | 1.8B | 1.2B | 1.1B | 1.2B | 1.5B | 1.5B | 1.6B | 1.4B | 1.6B | 1.6B | 1.8B | 1.9B | 1.9B | 1.9B | 1.9B | 1.8B | 1.6B | 1.7B | 1.6B | 1.7B |
| Intangible Assets | 555.7M | 513.5M | 532.2M | 536.3M | 580.2M | 558.2M | 601.1M | 293.2M | 338.4M | 199.0M | 188.1M | 209.1M | 188.8M | 123.3M | 116.2M | 138.8M | 160.4M | 160.0M | 156.7M | 122.5M |
| Deferred Tax Assets | 1.0B | 1.1B | 1.1B | 910.9M | 870.6M | 1.0B | 1.0B | 954.9M | 946.5M | 668.2M | 663.9M | 632.3M | 631.0M | 558.7M | 556.7M | 541.9M | 533.5M | 498.1M | 494.0M | 477.5M |
| Other Non Current Assets | 252.3M | 160.0M | 279.1M | 274.9M | 50.3M | 206.4M | 161.1M | 114.9M | 113.6M | 100.8M | 101.8M | 97.5M | 87.2M | 190.6M | 445.2M | 265.2M | 362.5M | 273.5M | 270.3M | 284.5M |
| Non Current Assets | 16.7B | 16.4B | 16.0B | 16.4B | 16.5B | 15.8B | 16.1B | 14.8B | 15.0B | 14.4B | 13.9B | 13.6B | 13.5B | 12.9B | 11.9B | 11.5B | 11.0B | 10.5B | 10.3B | 10.0B |
| Total Assets | 75.3B | 72.1B | 72.5B | 73.9B | 75.4B | 67.6B | 76.7B | 70.4B | 69.2B | 69.0B | 65.9B | 62.2B | 65.9B | 61.7B | 52.1B | 48.2B | 44.5B | 42.0B | 40.4B | 38.5B |
| Accounts Payable | 17.5B | 17.7B | 17.6B | 18.3B | 17.7B | 13.9B | 20.1B | 15.7B | 14.7B | 19.9B | 17.3B | 15.8B | 18.5B | 18.9B | 14.9B | 13.7B | 11.3B | 11.6B | 12.6B | 11.2B |
| Other Payables | 6.5B | 5.4B | 7.6B | 5.3B | 6.5B | 5.1B | 8.5B | 4.7B | 5.8B | 5.2B | 6.9B | 3.9B | 5.5B | 4.3B | 4.4B | 3.3B | 3.9B | 3.1B | 3.9B | 2.8B |
| Other Current Liabilities | 1.6B | 1.3B | 1.5B | 1.5B | 1.4B | 1.5B | 2.3B | 2.9B | 2.7B | 2.2B | 1.9B | 2.2B | 1.8B | 1.4B | 1.1B | 1.0B | 1.1B | 937.3M | 839.1M | 894.2M |
| Current Liabilities | 37.7B | 36.1B | 38.1B | 37.9B | 39.8B | 33.2B | 42.6B | 34.3B | 34.6B | 39.6B | 38.5B | 34.9B | 39.6B | 36.4B | 28.3B | 26.9B | 23.9B | 22.0B | 20.7B | 18.0B |
| Bonds Payable | -- | -- | -- | -- | 0.00 | 0.00 | 0.00 | 0.00 | 44.9M | 187.2M | 1.2B | 1.7B | 2.1B | 2.7B | 2.7B | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Long Term Borrowings | 1.5B | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B | 1.9B | 2.1B | 1.8B | 1.9B | 1.9B | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.6B | 1.5B | 1.6B |
| Other Non Current Liabilities | 212.4M | 148.4M | 150.9M | 144.2M | 146.7M | 162.1M | 165.3M | 167.9M | 170.8M | 159.5M | 160.5M | 161.5M | 162.5M | 195.4M | 196.9M | 194.0M | 197.2M | 133.7M | 135.0M | 137.1M |
| Non Current Liabilities | 3.3B | 3.4B | 3.4B | 3.2B | 3.5B | 3.6B | 3.8B | 3.6B | 4.1B | 4.0B | 4.9B | 5.5B | 5.9B | 6.6B | 6.5B | 3.7B | 3.6B | 3.4B | 3.4B | 3.4B |
| Total Liabilities | 41.0B | 39.5B | 41.5B | 41.0B | 43.4B | 36.8B | 46.3B | 38.0B | 38.7B | 43.6B | 43.4B | 40.5B | 45.5B | 43.0B | 34.8B | 30.6B | 27.5B | 25.4B | 24.1B | 21.4B |
| Capital Stock | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.9B | 4.9B | 4.9B | 4.8B | 4.3B | 4.2B | 4.1B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B |
| Ordinary Shares | 4.8B | 4.8B | 4.8B | 4.8B | 4.9B | 4.9B | 4.9B | 4.8B | 4.8B | 4.2B | 4.2B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B | 4.0B |
| Capital Surplus | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 6.8B | 5.9B | 5.5B | 5.1B | 4.6B | 4.6B | 4.5B | 4.5B | 4.5B | 4.5B | 4.5B |
| Retained Earnings | 14.4B | 13.5B | 12.9B | 14.7B | 13.8B | 12.7B | 12.2B | 14.0B | 13.2B | 12.3B | 10.9B | 12.0B | 11.4B | 10.4B | 9.1B | 9.4B | 9.1B | 8.8B | 8.5B | 9.2B |
| Other Equity | 3.1B | 2.3B | 1.4B | 1.5B | 1.5B | 1.2B | 1.3B | 1.7B | 533.2M | 2.0B | 1.5B | 163.3M | -240.8M | -222.5M | -395.0M | -277.2M | -572.4M | -712.8M | -646.9M | -541.5M |
| Equity Parent | 34.3B | 32.6B | 31.0B | 32.9B | 32.0B | 30.8B | 30.3B | 32.4B | 30.5B | 25.5B | 22.5B | 21.8B | 20.4B | 18.7B | 17.3B | 17.6B | 17.0B | 16.6B | 16.3B | 17.2B |
| Total Equity | 34.3B | 32.6B | 31.0B | 32.9B | 32.0B | 30.8B | 30.3B | 32.4B | 30.5B | 25.5B | 22.5B | 21.8B | 20.4B | 18.7B | 17.3B | 17.6B | 17.0B | 16.6B | 16.3B | 17.2B |
| Total Liabilities Equity | 75.3B | 72.1B | 72.5B | 73.9B | 75.4B | 67.6B | 76.7B | 70.4B | 69.2B | 69.0B | 65.9B | 62.2B | 65.9B | 61.7B | 52.1B | 48.2B | 44.5B | 42.0B | 40.4B | 38.5B |
| 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 | 3.9B | 2.6B | 1.7B | 1.1B | 4.2B | 2.9B | 2.3B | 940.5M | 4.8B | 3.7B | 1.9B | 719.2M | 3.8B | 2.5B | 1.0B | 358.9M | 1.4B | 1.0B | 595.0M | 292.0M |
| Depreciation | 2.6B | 1.9B | 1.3B | 645.4M | 2.3B | 1.7B | 1.1B | 529.3M | 1.9B | 1.4B | 899.7M | 448.8M | 1.7B | 1.2B | 815.4M | 400.0M | 1.4B | 1.1B | 725.1M | 363.8M |
| Amortization | 400.0M | 285.2M | 173.7M | 84.2M | 307.6M | 216.3M | 127.8M | 61.7M | 167.5M | 118.0M | 76.6M | 37.3M | 113.8M | 88.8M | 57.5M | 30.9M | 119.2M | 85.4M | 54.3M | 27.7M |
| Cash From Operations Adjustments | 8.5B | 8.0B | 8.0B | 2.8B | 10.3B | 8.1B | 6.2B | 3.7B | 7.1B | 7.8B | 4.4B | 1.4B | -3.4B | -3.5B | -2.4B | -56.9M | -3.6B | -3.0B | -977.5M | -233.8M |
| Change In Receivables | 4.2B | 4.5B | 4.8B | 1.4B | -850.8M | 3.4B | -1.0B | 2.1B | -697.6M | 669.5M | 1.9B | 3.5B | -7.2B | -6.4B | -2.2B | -476.4M | -2.5B | -255.4M | 953.0M | 804.7M |
| Change In Inventories | -1.6B | 78.3M | 511.7M | -181.5M | 525.9M | 1.5B | -1.8B | -438.5M | 4.0B | 302.4M | 1.6B | 1.1B | -11.8B | -9.4B | -5.5B | -1.8B | -5.4B | -6.0B | -5.4B | -1.8B |
| Change In Payables | -116.2M | 27.8M | -38.8M | 594.5M | 2.9B | -839.8M | 5.4B | 1.0B | -3.8B | 1.4B | -1.2B | -2.7B | 7.2B | 7.6B | 3.6B | 2.4B | 589.9M | 824.2M | 1.8B | 456.1M |
| Operating Cash Flow | 8.5B | 8.0B | 8.0B | 2.8B | 10.3B | 8.1B | 6.2B | 3.7B | 7.1B | 7.8B | 4.4B | 1.4B | -3.4B | -3.5B | -2.4B | -56.9M | -- | -- | -- | -- |
| Capex | -2.2B | -2.3B | -2.1B | -920.1M | -3.0B | -2.1B | -1.6B | -575.9M | -3.0B | -2.2B | -1.3B | -637.5M | -3.6B | -2.6B | -1.2B | -584.0M | -2.4B | -1.7B | -1.2B | -605.6M |
| Investing Cash Flow | -3.4B | -2.7B | -2.3B | -1.2B | -3.5B | -2.4B | -2.0B | -596.5M | -3.3B | -2.3B | -2.4B | -748.3M | -3.8B | -2.8B | -1.6B | -766.4M | -2.0B | -1.2B | -646.1M | -262.8M |
| Proceeds Long Term Debt | 157.2M | 152.3M | 149.5M | -- | 0.00 | 0.00 | 0.00 | 0.00 | 1.0B | 504.6M | 330.6M | 165.6M | 768.9M | 494.5M | 344.5M | 110.8M | 506.5M | 388.0M | 308.0M | 247.0M |
| Repayment Long Term Debt | -434.0M | -353.7M | -245.0M | -160.2M | -841.3M | -640.5M | -399.3M | -198.5M | -567.3M | -369.0M | -223.5M | -78.0M | -130.7M | -83.7M | -55.8M | -27.9M | -39.0M | -15.6M | 0.00 | 0.00 |
| Interest Paid | -589.6M | -449.6M | -320.9M | -174.4M | -640.4M | -472.5M | -296.7M | -154.0M | -571.4M | -391.6M | -253.0M | -129.0M | -207.2M | -111.9M | -58.2M | -21.4M | -55.6M | -35.4M | -22.4M | -11.3M |
| Financing Cash Flow | -3.8B | -4.0B | -2.2B | -1.8B | -2.2B | -3.2B | -1.1B | -1.5B | 146.3M | -4.4B | -1.6B | -687.3M | 8.2B | 5.2B | 2.8B | 874.2M | 4.2B | 2.7B | 588.3M | 374.8M |
| Net Change In Cash | 1.1B | 535.8M | 2.5B | -19.8M | 5.1B | 3.0B | 3.6B | 1.9B | 3.8B | 1.2B | 279.4M | -6.1M | 1.2B | -212.6M | -874.4M | 355.9M | -1.4B | -1.7B | -1.1B | -115.3M |
| Cash Beginning Of Period | 13.1B | 13.1B | 13.1B | 13.1B | 8.1B | 8.1B | 8.1B | 8.1B | 4.3B | 4.3B | 4.3B | 4.3B | 3.1B | 3.1B | 3.1B | 3.1B | 4.5B | 4.5B | 4.5B | 4.5B |
| Cash End Of Period | 14.3B | 13.7B | 15.7B | 13.1B | 13.1B | 11.0B | 11.7B | 10.0B | 8.1B | 5.5B | 4.6B | 4.3B | 4.3B | 2.9B | 2.2B | 3.4B | 3.1B | 2.8B | 3.4B | 4.4B |
| Income Before Tax Continuing | 3.9B | 2.6B | 1.7B | 1.1B | 4.2B | 2.9B | 2.3B | 940.5M | 4.8B | 3.7B | 1.9B | 719.2M | 3.8B | 2.5B | 1.0B | 358.9M | 1.4B | 1.0B | 595.0M | 292.0M |
| Interest Expense | 578.3M | 438.1M | 295.8M | 153.1M | 660.2M | 485.0M | 312.5M | 155.8M | 596.0M | 414.8M | 266.5M | 131.6M | 264.2M | 141.9M | 65.5M | 24.0M | 65.7M | 42.4M | 25.9M | 13.3M |
| Interest Income | -145.5M | -103.9M | -74.6M | -33.5M | -111.9M | -71.2M | -48.3M | -15.1M | -43.3M | -29.9M | -24.3M | -14.2M | -11.5M | -7.0M | -3.6M | -1.4M | -23.0M | -20.1M | -14.6M | -8.2M |