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 | 21896.6B | 21200.8B | 20605.3B | 19589.4B | 14945.6B | 9541.8B | 8302.1B | 7982.1B | 7641.4B | 5754.6B | 6138.1B |
| Revenue Growth % | 3.3% | 2.9% | 5.2% | 31.1% | 56.6% | 14.9% | 4.0% | 4.5% | 32.8% | -6.2% | -- |
| Cost Of Revenue | 20147.0B | 19457.1B | 18742.0B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Profit | 1749.6B | 1743.7B | 1863.3B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Margin % | 8.0% | 8.2% | 9.0% | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating Income | 665.0B | 706.0B | 830.8B | 1271.8B | 1264.2B | 681.0B | 403.1B | 263.5B | 296.5B | 104.8B | 223.7B |
| Operating Margin % | 3.0% | 3.3% | 4.0% | 6.5% | 8.5% | 7.1% | 4.9% | 3.3% | 3.9% | 1.8% | 3.6% |
| Pretax Income | 408.6B | 588.8B | 639.3B | 1135.1B | 1193.2B | 442.8B | 158.2B | 184.0B | 238.7B | 10.7B | 122.1B |
| Income Before Tax | 408.6B | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Income | 341.3B | 449.3B | 565.2B | 979.8B | 888.3B | 236.1B | 102.3B | 163.1B | 174.8B | 5.0B | 95.1B |
| Net Margin % | 1.6% | 2.1% | 2.7% | 5.0% | 5.9% | 2.5% | 1.2% | 2.0% | 2.3% | 0.1% | 1.5% |
| Comprehensive Income | 458.6B | 701.1B | 547.0B | -- | -- | -- | -- | -- | -- | -- | -- |
| 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 | 1406.4B | 1329.4B | 1389.6B | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 3398.4B | 2783.9B | 2250.9B | -- | -- | -- | -- | -- | -- | -- | -- |
| Inventory | 1788.8B | 1575.2B | 1572.0B | -- | -- | -- | -- | -- | -- | -- | -- |
| Current Assets | 6778.4B | 5853.1B | 5349.0B | 4713.8B | 4113.4B | 3161.8B | 2530.9B | 2233.3B | 2734.5B | 2084.4B | 1788.9B |
| Non Current Assets | 5152.5B | 5525.1B | 5855.3B | 5079.8B | 3628.0B | 2876.8B | 3239.8B | 3522.7B | 3143.0B | 2239.3B | 2125.4B |
| Total Assets | 11930.9B | 11378.2B | 11204.3B | 9793.6B | 7741.4B | 6038.6B | 5770.8B | 5756.1B | 5877.5B | 4323.7B | 3914.3B |
| Accounts Payable | 2642.1B | -- | 2493.7B | -- | -- | -- | -- | -- | -- | -- | -- |
| Current Liabilities | 4507.2B | 3954.9B | 4219.1B | 4270.4B | 3310.3B | 2284.2B | 2046.2B | 1584.4B | 2497.2B | 1733.7B | 1295.5B |
| Non Current Liabilities | 1660.6B | 2069.5B | 2270.6B | 1257.4B | 1116.9B | 1326.7B | 1519.9B | 2053.4B | 1429.5B | 811.5B | 853.8B |
| Total Liabilities | 6167.8B | 6024.3B | 6489.7B | 5527.8B | 4427.1B | 3610.9B | 3566.2B | 3637.8B | 3926.7B | 2545.2B | 2149.3B |
| Capital Stock | 118.3B | 118.3B | 118.3B | 118.3B | 118.3B | 118.3B | 118.3B | 118.3B | 118.3B | -- | -- |
| Retained Earnings | 4191.2B | 3868.2B | 3413.6B | 2969.2B | 2048.1B | 1221.5B | 989.3B | 906.7B | 741.4B | 319.5B | 291.7B |
| Total Equity | 5763.1B | 5353.9B | 4714.6B | 4265.8B | 3314.2B | 2427.7B | 2204.6B | 2118.2B | 1950.8B | 1778.5B | 1765.1B |
| 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 | 611.0B | 879.0B | 1799.2B | -- | -- | -- | -- | -- | -- | -- | -- |