XML 20 R3.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Income - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Profit or loss [abstract]        
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
Selling expenses (1,410,981) (1,207,040) (2,713,527) (2,394,637)
General and administrative expenses (588,125) (522,284) (1,143,749) (1,078,711)
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 BEFORE TAXES (222,084) 736,497 86,609 1,430,601
Current income taxes (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) 594,314 145,415 1,150,648
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 $ 145,415 $ 1,150,648
Basic earnings per share - common shares (US$) (in Dollars per share) $ (0.10) $ 0.48 $ 0.11 $ 0.93
Diluted earnings per share - common shares (US$) (in Dollars per share) $ (0.09) $ 0.48 $ 0.11 $ 0.93