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 | 89200.9B | 87728.2B | 84227.8B | 83467.3B | 74721.6B | 63262.0B | 62306.2B | 61341.7B | 61396.3B | 55367.0B | 56509.0B |
| Revenue Growth % | 1.7% | 4.2% | 0.9% | 11.7% | 18.1% | 1.5% | 1.6% | -0.1% | 10.9% | -2.0% | -- |
| Cost Of Revenue | 68359.2B | 66348.9B | 64425.1B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Profit | 20841.7B | 21379.2B | 19802.7B | -- | -- | -- | -- | -- | -- | -- | -- |
| Gross Margin % | 23.4% | 24.4% | 23.5% | -- | -- | -- | -- | -- | -- | -- | -- |
| Sga Expense | 18363.3B | 17959.6B | 16253.6B | -- | -- | -- | -- | -- | -- | -- | -- |
| Operating Income | 2478.4B | 3419.7B | 3549.1B | 3551.0B | 3863.8B | 3195.0B | 2436.1B | 2703.3B | 2468.5B | 1337.8B | 1192.3B |
| Operating Margin % | 2.8% | 3.9% | 4.2% | 4.3% | 5.2% | 5.1% | 3.9% | 4.4% | 4.0% | 2.4% | 2.1% |
| Pretax Income | 1836.4B | 1335.8B | 1869.9B | 2539.8B | 3543.4B | 2455.6B | 528.6B | 2008.6B | 2558.1B | 721.7B | 593.1B |
| Income Before Tax | 1836.4B | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Income | 1220.4B | 591.4B | 1150.6B | 1863.1B | 1415.0B | 2063.8B | 179.9B | 1472.8B | 1869.5B | 126.3B | 249.1B |
| Net Margin % | 1.4% | 0.7% | 1.4% | 2.2% | 1.9% | 3.3% | 0.3% | 2.4% | 3.0% | 0.2% | 0.4% |
| Comprehensive Income | 2062.3B | 2067.7B | 1245.1B | -- | -- | -- | -- | -- | -- | -- | -- |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Equivalents | 8769.8B | 7573.0B | 8487.6B | -- | -- | -- | -- | -- | -- | -- | -- |
| Accounts Receivable | 2783.7B | 10535.6B | 9265.0B | -- | -- | -- | -- | -- | -- | -- | -- |
| Inventory | 11085.0B | 10729.4B | 9125.4B | -- | -- | -- | -- | -- | -- | -- | -- |
| Current Assets | 34869.9B | 33923.5B | 30341.2B | 27488.2B | 27487.8B | 23239.4B | 19753.5B | 19362.9B | 19195.0B | 16990.6B | 16397.6B |
| Non Current Assets | 33750.3B | 31706.1B | 29899.6B | 27667.9B | 25993.7B | 24964.8B | 25106.4B | 24965.6B | 22026.0B | 20864.7B | 19916.3B |
| Total Assets | 68620.2B | 65629.6B | 60240.8B | 55156.1B | 53481.5B | 48204.2B | 44859.9B | 44328.4B | 41221.0B | 37855.3B | 36313.9B |
| Accounts Payable | 10582.1B | 9884.8B | 9427.3B | -- | -- | -- | -- | -- | -- | -- | -- |
| Current Liabilities | 27183.2B | 27307.4B | 24160.4B | 22332.5B | 23619.9B | 20207.5B | 17657.9B | 17135.0B | 17536.5B | 15744.4B | 14779.7B |
| Non Current Liabilities | 12885.0B | 13110.5B | 12581.9B | 10331.6B | 9763.5B | 10454.6B | 10776.8B | 10886.5B | 9010.8B | 8754.2B | 8550.7B |
| Total Liabilities | 40068.1B | 40417.9B | 36742.3B | 32664.1B | 33383.4B | 30662.1B | 28434.7B | 28021.5B | 26547.3B | 24498.5B | 23330.4B |
| Capital Stock | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B | 904.2B |
| Retained Earnings | 17419.3B | 16352.8B | 16201.4B | 15834.0B | 14433.6B | 13652.8B | 11857.3B | 12075.4B | 10964.2B | 4851.6B | 5046.1B |
| Total Equity | 28552.0B | 25211.7B | 23498.5B | 22492.0B | 20098.0B | 17542.1B | 16425.1B | 16306.9B | 14673.7B | 13356.7B | 12983.5B |
| 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 | 2615.3B | 2356.4B | 3269.9B | -- | -- | -- | -- | -- | -- | -- | -- |