XML 134 R117.htm IDEA: XBRL DOCUMENT v3.26.1
Supplemental financial information - Consolidated statements of income (Details) - USD ($)
$ in Thousands
 3 Months Ended 5 Months Ended 6 Months Ended 7 Months Ended
Jun. 30, 2026
Jun. 30, 2025
May 23, 2025
Jun. 30, 2026
Jun. 30, 2025
Dec. 31, 2025
Disclosure of subsidiaries [line items]            
NET REVENUE $ 23,899,580 $ 20,997,656   $ 45,508,205 $ 40,524,176  
Cost of sales (21,311,679) (18,165,135)   (40,595,716) (35,067,104)  
GROSS PROFIT 2,587,901 2,832,521   4,912,489 5,457,072  
General and administrative expenses (588,125) (522,284)   (1,143,749) (1,078,711)  
Selling expenses (1,410,981) (1,207,040)   (2,713,527) (2,394,637)  
Other income 28,127 17,725   69,811 48,070  
Other expenses (19,813) (15,842)   (43,428) (43,799)  
NET OPERATING EXPENSES (1,990,792) (1,727,441)   (3,830,893) (3,469,077)  
OPERATING PROFIT 597,109 1,105,080   1,081,596 1,987,995  
Finance income 135,651 69,437   307,828 305,097  
Finance expense (831,223) (445,841)   (1,317,609) (873,047)  
NET FINANCE EXPENSE (695,572) (376,404)   (1,009,781) (567,950)  
Share of profit of equity-accounted investees, net of tax (123,621) 7,821   14,794 10,556  
Profit (loss) before taxes (222,084) 736,497   86,609 1,430,601  
Current income tax (18,101) (165,666)   (51,871) (390,457)  
Deferred income taxes 144,010 23,483   110,677 110,504  
TOTAL INCOME TAXES 125,909 (142,183)   58,806 (279,953)  
NET INCOME (96,175) 594,314 $ 556,334 145,415 1,150,648 $ 594,314
ATTRIBUTABLE TO:            
Company shareholders (102,109) 528,079   118,485 1,028,303  
Non-controlling interest 5,934 66,235   26,930 122,345  
NET INCOME (96,175) 594,314 $ 556,334 145,415 1,150,648 $ 594,314
Eliminations            
Disclosure of subsidiaries [line items]            
NET REVENUE (50,330) (42,585)   (84,041) (86,559)  
Cost of sales 50,330 42,585   84,041 86,559  
GROSS PROFIT 0 0   0 0  
General and administrative expenses 0 0   0 0  
Selling expenses 0 0   0 0  
Other income 0 0   0 0  
Other expenses 0 0   0 0  
NET OPERATING EXPENSES 0 0   0 0  
OPERATING PROFIT 0 0   0 0  
Finance income 0 0   0 0  
Finance expense 0 0   0 0  
NET FINANCE EXPENSE 0 0   0 0  
Share of profit of equity-accounted investees, net of tax 0 0   0 0  
Profit (loss) before taxes 0 0   0 0  
Current income tax 0 0   0 0  
Deferred income taxes 0 0   0 0  
TOTAL INCOME TAXES 0 0   0 0  
NET INCOME 0 0   0 0  
ATTRIBUTABLE TO:            
Company shareholders 0 0   0 0  
Non-controlling interest 0 0   0 0  
NET INCOME 0 0   0 0  
Restricted subsidiaries | Reportable Legal Entities            
Disclosure of subsidiaries [line items]            
NET REVENUE 19,326,455 16,285,662   36,439,203 31,395,837  
Cost of sales (17,359,139) (14,396,821)   (32,761,445) (27,671,997)  
GROSS PROFIT 1,967,316 1,888,841   3,677,758 3,723,840  
General and administrative expenses (333,353) (330,580)   (714,352) (752,599)  
Selling expenses (1,121,215) (972,216)   (2,152,937) (1,926,466)  
Other income 21,112 13,208   59,768 40,754  
Other expenses (5,849) (7,130)   (24,071) (16,925)  
NET OPERATING EXPENSES (1,439,305) (1,296,718)   (2,831,592) (2,655,236)  
OPERATING PROFIT 528,011 592,123   846,166 1,068,604  
Finance income 122,525 47,666   277,034 249,440  
Finance expense (767,937) (384,468)   (1,201,370) (759,879)  
NET FINANCE EXPENSE (645,412) (336,802)   (924,336) (510,439)  
Share of profit of equity-accounted investees, net of tax (123,621) 7,821   14,794 10,556  
Profit (loss) before taxes (241,022) 263,142   (63,376) 568,721  
Current income tax (11,243) (38,295)   (10,007) (158,249)  
Deferred income taxes 143,287 14,991   105,024 90,584  
TOTAL INCOME TAXES 132,044 (23,304)   95,017 (67,665)  
NET INCOME (108,978) 239,838   31,641 501,056  
ATTRIBUTABLE TO:            
Company shareholders (112,689) 236,907   25,090 494,483  
Non-controlling interest 3,711 2,931   6,551 6,573  
NET INCOME (108,978) 239,838   31,641 501,056  
Unrestricted subsidiaries | Reportable Legal Entities            
Disclosure of subsidiaries [line items]            
NET REVENUE 4,623,455 4,754,579   9,153,043 9,214,898  
Cost of sales (4,002,870) (3,810,899)   (7,918,312) (7,481,666)  
GROSS PROFIT 620,585 943,680   1,234,731 1,733,232  
General and administrative expenses (254,772) (191,704)   (429,397) (326,112)  
Selling expenses (289,766) (234,824)   (560,590) (468,171)  
Other income 7,015 4,517   10,043 7,316  
Other expenses (13,964) (8,712)   (19,357) (26,874)  
NET OPERATING EXPENSES (551,487) (430,723)   (999,301) (813,841)  
OPERATING PROFIT 69,098 512,957   235,430 919,391  
Finance income 13,126 21,771   30,794 55,657  
Finance expense (63,286) (61,373)   (116,239) (113,168)  
NET FINANCE EXPENSE (50,160) (39,602)   (85,445) (57,511)  
Share of profit of equity-accounted investees, net of tax 0 0   0 0  
Profit (loss) before taxes 18,938 473,355   149,985 861,880  
Current income tax (6,858) (127,371)   (41,864) (232,208)  
Deferred income taxes 723 8,492   5,653 19,920  
TOTAL INCOME TAXES (6,135) (118,879)   (36,211) (212,288)  
NET INCOME 12,803 354,476   113,774 649,592  
ATTRIBUTABLE TO:            
Company shareholders 10,580 291,172   93,395 533,820  
Non-controlling interest 2,223 63,304   20,379 115,772  
NET INCOME $ 12,803 $ 354,476   $ 113,774 $ 649,592