Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11314.5B | 10294.1B | 8909.4B | 9424.6B | 9675.0B | 8208.7B | 8040.8B | 8193.0B | 6838.5B | 6033.0B | 6176.3B |
| Revenue Growth % | 9.9% | 15.5% | -5.5% | -2.6% | 17.9% | 2.1% | -1.9% | 19.8% | 13.4% | -2.3% | -- |
| Cost Of Revenue | 9037.1B | 8334.9B | 7188.6B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Profit | 2277.4B | 1959.2B | 1720.9B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Margin % | 20.1% | 19.0% | 19.3% | -- | -- | -- | -- | -- | -- | -- | -- |
| Sga Expense | 1364.0B | 1224.2B | 1081.5B | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating Income | 913.3B | 735.0B | 639.4B | 1182.8B | 1486.9B | 829.1B | 734.0B | 1018.1B | 306.2B | 24.4B | 301.3B |
| Operating Margin % | 8.1% | 7.1% | 7.2% | 12.6% | 15.4% | 10.1% | 9.1% | 12.4% | 4.5% | 0.4% | 4.9% |
| Pretax Income | 895.8B | 797.3B | 543.2B | 1186.8B | 1491.3B | 782.9B | 690.6B | 940.4B | 253.5B | 32.1B | 366.8B |
| Income Before Tax | 895.8B | 797.3B | 543.2B | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Income | 731.0B | 703.2B | 450.5B | 993.5B | 915.4B | 623.8B | 528.0B | 685.0B | 177.3B | 22.9B | 20.6B |
| Net Margin % | 6.5% | 6.8% | 5.1% | 10.5% | 9.5% | 7.6% | 6.6% | 8.4% | 2.6% | 0.4% | 0.3% |
| Comprehensive Income | 919.2B | 1074.1B | 497.2B | -- | -- | -- | -- | -- | -- | -- | -- |
| Equity Controlling | 707.4B | 679.1B | 430.8B | -- | -- | -- | -- | -- | -- | -- | -- |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 2701.2B | 2013.3B | 1669.2B | -- | -- | -- | -- | -- | -- | -- | -- |
| Inventory | 2413.0B | 2250.8B | 2119.5B | -- | -- | -- | -- | -- | -- | -- | -- |
| Current Assets | 7097.6B | 5891.7B | 5208.4B | 4888.3B | 4598.3B | 4150.3B | 3507.5B | 3525.3B | 2478.8B | 2812.4B | 2730.0B |
| Non Current Assets | 7498.3B | 6900.7B | 6449.5B | 6108.9B | 5343.1B | 5075.2B | 5166.7B | 5119.6B | 5288.6B | 4850.2B | 4539.5B |
| Total Assets | 14595.9B | 12792.4B | 11657.9B | 10997.2B | 9941.4B | 9225.5B | 8674.2B | 8644.9B | 7767.4B | 7662.6B | 7269.5B |
| Current Liabilities | 3819.5B | 3056.9B | 2900.5B | 2525.1B | 2234.7B | 1914.9B | 1850.4B | 2509.6B | 2454.1B | 2043.2B | 1768.3B |
| Non Current Liabilities | 979.1B | 719.7B | 727.1B | 778.6B | 835.6B | 1400.2B | 1393.7B | 1188.8B | 981.8B | 1281.9B | 1185.8B |
| Total Liabilities | 4798.6B | 3776.5B | 3627.5B | 3303.7B | 3070.2B | 3315.1B | 3244.2B | 3698.4B | 3435.9B | 3325.0B | 2954.1B |
| Capital Stock | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B | 388.0B |
| Retained Earnings | 2782.2B | 2524.9B | 2030.4B | 2304.7B | 2090.4B | 1592.0B | 1413.9B | 1227.0B | 384.0B | -- | -- |
| Equity Controlling | 9541.8B | 8789.2B | 7847.7B | -- | -- | -- | -- | -- | -- | -- | -- |
| Total Equity | 9797.3B | 9015.9B | 8030.3B | 7693.5B | 6871.1B | 5910.4B | 5430.1B | 4946.5B | 4331.5B | 4337.6B | 4315.4B |
| Line Item | FY 2025Dec 31, 2025 | FY 2024Dec 31, 2024 | FY 2023Dec 31, 2023 | FY 2022Dec 31, 2022 | FY 2021Dec 31, 2021 | FY 2020Dec 31, 2020 | FY 2019Dec 31, 2019 | FY 2018Dec 31, 2018 | FY 2017Dec 31, 2017 | FY 2016Dec 31, 2016 | FY 2015Dec 31, 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex | 1192.1B | 776.0B | 1209.8B | -- | -- | -- | -- | -- | -- | -- | -- |