{"ticker":"AMRZ","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":13360111.0,"Ordinary Shares Number":553515402.0,"Share Issued":566875513.0,"Net Debt":4947000000.0,"Total Debt":7098000000.0,"Tangible Book Value":2321000000.0,"Invested Capital":19140000000.0,"Working Capital":1230000000.0,"Net Tangible Assets":2321000000.0,"Capital Lease Obligations":1052000000.0,"Common Stock Equity":13094000000.0,"Total Capitalization":18030000000.0,"Total Equity Gross Minority Interest":13088000000.0,"Minority Interest":-6000000.0,"Stockholders Equity":13094000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-444000000.0,"Other Equity Adjustments":-444000000.0,"Treasury Stock":0.0,"Retained Earnings":785000000.0,"Additional Paid In Capital":12747000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":11181000000.0,"Total Non Current Liabilities Net Minority Interest":8127000000.0,"Other Non Current Liabilities":127000000.0,"Employee Benefits":226000000.0,"Non Current Pension And Other Postretirement Benefit Plans":226000000.0,"Tradeand Other Payables Non Current":140000000.0,"Non Current Deferred Liabilities":1470000000.0,"Non Current Deferred Revenue":366000000.0,"Non Current Deferred Taxes Liabilities":1104000000.0,"Long Term Debt And Capital Lease Obligation":5740000000.0,"Long Term Capital Lease Obligation":804000000.0,"Long Term Debt":4936000000.0,"Long Term Provisions":424000000.0,"Current Liabilities":3054000000.0,"Other Current Liabilities":96000000.0,"Current Deferred Liabilities":53000000.0,"Current Deferred Revenue":53000000.0,"Current Debt And Capital Lease Obligation":1358000000.0,"Current Capital Lease Obligation":248000000.0,"Current Debt":1110000000.0,"Other Current Borrowings":1110000000.0,"Pensionand Other Post Retirement Benefit Plans Current":145000000.0,"Current Provisions":101000000.0,"Payables And Accrued Expenses":1301000000.0,"Current Accrued Expenses":186000000.0,"Interest Payable":95000000.0,"Payables":1115000000.0,"Dueto Related Parties Current":null,"Total Tax Payable":94000000.0,"Income Tax Payable":54000000.0,"Accounts Payable":1021000000.0,"Total Assets":24269000000.0,"Total Non Current Assets":19985000000.0,"Other Non Current Assets":242000000.0,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":10773000000.0,"Other Intangible Assets":1703000000.0,"Goodwill":9070000000.0,"Net PPE":8970000000.0,"Accumulated Depreciation":-9165000000.0,"Gross PPE":18135000000.0,"Construction In Progress":613000000.0,"Other Properties":1168000000.0,"Machinery Furniture Equipment":9705000000.0,"Buildings And Improvements":3031000000.0,"Land And Improvements":3618000000.0,"Properties":0.0,"Current Assets":4284000000.0,"Other Current Assets":260000000.0,"Prepaid Assets":null,"Inventory":1567000000.0,"Work In Process":964000000.0,"Raw Materials":603000000.0,"Receivables":1358000000.0,"Other Receivables":41000000.0,"Duefrom Related Parties Current":null,"Notes Receivable":null,"Accounts Receivable":1317000000.0,"Allowance For Doubtful Accounts Receivable":-34000000.0,"Gross Accounts Receivable":1351000000.0,"Cash Cash Equivalents And Short Term Investments":1099000000.0,"Cash And Cash Equivalents":1099000000.0},"2025-12-31":{"Treasury Shares Number":13792988.0,"Ordinary Shares Number":553082525.0,"Share Issued":566875513.0,"Net Debt":3347000000.0,"Total Debt":6343000000.0,"Tangible Book Value":2510000000.0,"Invested Capital":18527000000.0,"Working Capital":1824000000.0,"Net Tangible Assets":2510000000.0,"Capital Lease Obligations":1074000000.0,"Common Stock Equity":13258000000.0,"Total Capitalization":18194000000.0,"Total Equity Gross Minority Interest":13254000000.0,"Minority Interest":-4000000.0,"Stockholders Equity":13258000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-391000000.0,"Other Equity Adjustments":-391000000.0,"Treasury Stock":null,"Retained Earnings":902000000.0,"Additional Paid In Capital":12741000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":10995000000.0,"Total Non Current Liabilities Net Minority Interest":8138000000.0,"Other Non Current Liabilities":200000000.0,"Employee Benefits":229000000.0,"Non Current Pension And Other Postretirement Benefit Plans":229000000.0,"Tradeand Other Payables Non Current":140000000.0,"Non Current Deferred Liabilities":1449000000.0,"Non Current Deferred Revenue":401000000.0,"Non Current Deferred Taxes Liabilities":1048000000.0,"Long Term Debt And Capital Lease Obligation":5763000000.0,"Long Term Capital Lease Obligation":827000000.0,"Long Term Debt":4936000000.0,"Long Term Provisions":357000000.0,"Current Liabilities":2857000000.0,"Other Current Liabilities":84000000.0,"Current Deferred Liabilities":44000000.0,"Current Deferred Revenue":44000000.0,"Current Debt And Capital Lease Obligation":580000000.0,"Current Capital Lease Obligation":247000000.0,"Current Debt":333000000.0,"Other Current Borrowings":333000000.0,"Pensionand Other Post Retirement Benefit Plans Current":235000000.0,"Current Provisions":99000000.0,"Payables And Accrued Expenses":1815000000.0,"Current Accrued Expenses":166000000.0,"Interest Payable":76000000.0,"Payables":1649000000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":111000000.0,"Income Tax Payable":111000000.0,"Accounts Payable":1538000000.0,"Total Assets":24249000000.0,"Total Non Current Assets":19568000000.0,"Other Non Current Assets":277000000.0,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":10748000000.0,"Other Intangible Assets":1728000000.0,"Goodwill":9020000000.0,"Net PPE":8543000000.0,"Accumulated Depreciation":-8998000000.0,"Gross PPE":17541000000.0,"Construction In Progress":470000000.0,"Other Properties":1155000000.0,"Machinery Furniture Equipment":9552000000.0,"Buildings And Improvements":3027000000.0,"Land And Improvements":3337000000.0,"Properties":0.0,"Current Assets":4681000000.0,"Other Current Assets":88000000.0,"Prepaid Assets":null,"Inventory":1551000000.0,"Work In Process":967000000.0,"Raw Materials":584000000.0,"Receivables":1120000000.0,"Other Receivables":44000000.0,"Duefrom Related Parties Current":0.0,"Notes Receivable":0.0,"Accounts Receivable":1076000000.0,"Allowance For Doubtful Accounts Receivable":-34000000.0,"Gross Accounts Receivable":1110000000.0,"Cash Cash Equivalents And Short Term Investments":1922000000.0,"Cash And Cash Equivalents":1922000000.0},"2025-09-30":{"Treasury Shares Number":13793444.0,"Ordinary Shares Number":553082069.0,"Share Issued":566875513.0,"Net Debt":4985000000.0,"Total Debt":6888000000.0,"Tangible Book Value":2146000000.0,"Invested Capital":18712000000.0,"Working Capital":1417000000.0,"Net Tangible Assets":2146000000.0,"Capital Lease Obligations":1077000000.0,"Common Stock Equity":12901000000.0,"Total Capitalization":17833000000.0,"Total Equity Gross Minority Interest":12898000000.0,"Minority Interest":-3000000.0,"Stockholders Equity":12901000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-440000000.0,"Other Equity Adjustments":-440000000.0,"Treasury Stock":0.0,"Retained Earnings":601000000.0,"Additional Paid In Capital":12734000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":11137000000.0,"Total Non Current Liabilities Net Minority Interest":7985000000.0,"Other Non Current Liabilities":173000000.0,"Employee Benefits":235000000.0,"Non Current Pension And Other Postretirement Benefit Plans":235000000.0,"Tradeand Other Payables Non Current":173000000.0,"Non Current Deferred Liabilities":1295000000.0,"Non Current Deferred Revenue":349000000.0,"Non Current Deferred Taxes Liabilities":946000000.0,"Long Term Debt And Capital Lease Obligation":5775000000.0,"Long Term Capital Lease Obligation":843000000.0,"Long Term Debt":4932000000.0,"Long Term Provisions":334000000.0,"Current Liabilities":3152000000.0,"Other Current Liabilities":142000000.0,"Current Deferred Liabilities":37000000.0,"Current Deferred Revenue":37000000.0,"Current Debt And Capital Lease Obligation":1113000000.0,"Current Capital Lease Obligation":234000000.0,"Current Debt":879000000.0,"Other Current Borrowings":879000000.0,"Pensionand Other Post Retirement Benefit Plans Current":211000000.0,"Current Provisions":139000000.0,"Payables And Accrued Expenses":1510000000.0,"Current Accrued Expenses":139000000.0,"Interest Payable":92000000.0,"Payables":1371000000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":49000000.0,"Income Tax Payable":49000000.0,"Accounts Payable":1322000000.0,"Total Assets":24035000000.0,"Total Non Current Assets":19466000000.0,"Other Non Current Assets":104000000.0,"Non Current Prepaid Assets":35000000.0,"Non Current Accounts Receivable":68000000.0,"Investments And Advances":50000000.0,"Long Term Equity Investment":50000000.0,"Goodwill And Other Intangible Assets":10755000000.0,"Other Intangible Assets":1762000000.0,"Goodwill":8993000000.0,"Net PPE":8454000000.0,"Accumulated Depreciation":-8877000000.0,"Gross PPE":17331000000.0,"Construction In Progress":607000000.0,"Other Properties":1136000000.0,"Machinery Furniture Equipment":9304000000.0,"Buildings And Improvements":2990000000.0,"Land And Improvements":3294000000.0,"Properties":0.0,"Current Assets":4569000000.0,"Other Current Assets":11000000.0,"Prepaid Assets":106000000.0,"Inventory":1511000000.0,"Work In Process":899000000.0,"Raw Materials":612000000.0,"Receivables":2115000000.0,"Other Receivables":131000000.0,"Duefrom Related Parties Current":0.0,"Notes Receivable":0.0,"Accounts Receivable":1984000000.0,"Allowance For Doubtful Accounts Receivable":-31000000.0,"Gross Accounts Receivable":2015000000.0,"Cash Cash Equivalents And Short Term Investments":826000000.0,"Cash And Cash Equivalents":826000000.0},"2025-06-30":{"Treasury Shares Number":13793444.0,"Ordinary Shares Number":553082069.0,"Share Issued":566875513.0,"Net Debt":5597000000.0,"Total Debt":7173000000.0,"Tangible Book Value":1608000000.0,"Invested Capital":18632000000.0,"Working Capital":1183000000.0,"Net Tangible Assets":1608000000.0,"Capital Lease Obligations":975000000.0,"Common Stock Equity":12434000000.0,"Total Capitalization":17695000000.0,"Total Equity Gross Minority Interest":12433000000.0,"Minority Interest":-1000000.0,"Stockholders Equity":12434000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-361000000.0,"Other Equity Adjustments":-361000000.0,"Treasury Stock":null,"Retained Earnings":59000000.0,"Additional Paid In Capital":12730000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":11349000000.0,"Total Non Current Liabilities Net Minority Interest":8206000000.0,"Other Non Current Liabilities":191000000.0,"Employee Benefits":236000000.0,"Non Current Pension And Other Postretirement Benefit Plans":236000000.0,"Tradeand Other Payables Non Current":166000000.0,"Non Current Deferred Liabilities":1277000000.0,"Non Current Deferred Revenue":349000000.0,"Non Current Deferred Taxes Liabilities":928000000.0,"Long Term Debt And Capital Lease Obligation":6004000000.0,"Long Term Capital Lease Obligation":743000000.0,"Long Term Debt":5261000000.0,"Long Term Provisions":332000000.0,"Current Liabilities":3143000000.0,"Other Current Liabilities":113000000.0,"Current Deferred Liabilities":38000000.0,"Current Deferred Revenue":38000000.0,"Current Debt And Capital Lease Obligation":1169000000.0,"Current Capital Lease Obligation":232000000.0,"Current Debt":937000000.0,"Other Current Borrowings":937000000.0,"Pensionand Other Post Retirement Benefit Plans Current":191000000.0,"Current Provisions":111000000.0,"Payables And Accrued Expenses":1521000000.0,"Current Accrued Expenses":142000000.0,"Interest Payable":77000000.0,"Payables":1379000000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":24000000.0,"Income Tax Payable":24000000.0,"Accounts Payable":1355000000.0,"Total Assets":23782000000.0,"Total Non Current Assets":19456000000.0,"Other Non Current Assets":242000000.0,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":10826000000.0,"Other Intangible Assets":1797000000.0,"Goodwill":9029000000.0,"Net PPE":8388000000.0,"Accumulated Depreciation":-8913000000.0,"Gross PPE":17301000000.0,"Construction In Progress":591000000.0,"Other Properties":963000000.0,"Machinery Furniture Equipment":9315000000.0,"Buildings And Improvements":2997000000.0,"Land And Improvements":3435000000.0,"Properties":0.0,"Current Assets":4326000000.0,"Other Current Assets":192000000.0,"Prepaid Assets":null,"Inventory":1641000000.0,"Work In Process":1022000000.0,"Raw Materials":619000000.0,"Receivables":1892000000.0,"Other Receivables":39000000.0,"Duefrom Related Parties Current":0.0,"Notes Receivable":0.0,"Accounts Receivable":1853000000.0,"Allowance For Doubtful Accounts Receivable":-50000000.0,"Gross Accounts Receivable":1903000000.0,"Cash Cash Equivalents And Short Term Investments":601000000.0,"Cash And Cash Equivalents":601000000.0},"2025-03-31":{"Treasury Shares Number":null,"Ordinary Shares Number":553082069.0,"Share Issued":553082069.0,"Net Debt":5001000000.0,"Total Debt":5958000000.0,"Tangible Book Value":1737000000.0,"Invested Capital":17509000000.0,"Working Capital":1287000000.0,"Net Tangible Assets":1737000000.0,"Capital Lease Obligations":917000000.0,"Common Stock Equity":12468000000.0,"Total Capitalization":17504000000.0,"Total Equity Gross Minority Interest":12468000000.0,"Minority Interest":0.0,"Stockholders Equity":12468000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-589000000.0,"Other Equity Adjustments":-589000000.0,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":13051000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":9838000000.0,"Total Non Current Liabilities Net Minority Interest":7903000000.0,"Other Non Current Liabilities":167000000.0,"Employee Benefits":233000000.0,"Non Current Pension And Other Postretirement Benefit Plans":233000000.0,"Tradeand Other Payables Non Current":164000000.0,"Non Current Deferred Liabilities":1281000000.0,"Non Current Deferred Revenue":343000000.0,"Non Current Deferred Taxes Liabilities":938000000.0,"Long Term Debt And Capital Lease Obligation":5730000000.0,"Long Term Capital Lease Obligation":694000000.0,"Long Term Debt":5036000000.0,"Long Term Provisions":328000000.0,"Current Liabilities":1935000000.0,"Other Current Liabilities":87000000.0,"Current Deferred Liabilities":43000000.0,"Current Deferred Revenue":43000000.0,"Current Debt And Capital Lease Obligation":228000000.0,"Current Capital Lease Obligation":223000000.0,"Current Debt":5000000.0,"Other Current Borrowings":5000000.0,"Pensionand Other Post Retirement Benefit Plans Current":139000000.0,"Current Provisions":124000000.0,"Payables And Accrued Expenses":1314000000.0,"Current Accrued Expenses":55000000.0,"Interest Payable":null,"Payables":1259000000.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":1259000000.0,"Total Assets":22306000000.0,"Total Non Current Assets":19084000000.0,"Other Non Current Assets":209000000.0,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":10731000000.0,"Other Intangible Assets":1799000000.0,"Goodwill":8932000000.0,"Net PPE":8144000000.0,"Accumulated Depreciation":-8701000000.0,"Gross PPE":16845000000.0,"Construction In Progress":475000000.0,"Other Properties":903000000.0,"Machinery Furniture Equipment":9134000000.0,"Buildings And Improvements":2958000000.0,"Land And Improvements":3375000000.0,"Properties":0.0,"Current Assets":3222000000.0,"Other Current Assets":55000000.0,"Prepaid Assets":128000000.0,"Inventory":1604000000.0,"Work In Process":994000000.0,"Raw Materials":610000000.0,"Receivables":1395000000.0,"Other Receivables":26000000.0,"Duefrom Related Parties Current":0.0,"Notes Receivable":0.0,"Accounts Receivable":1369000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":40000000.0,"Cash And Cash Equivalents":40000000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":10521000000.0,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":0.0,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":13000000.0,"Payables":null,"Dueto Related Parties Current":89000000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":58000000.0,"Notes Receivable":532000000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-51000000.0,"Gross Accounts Receivable":1023000000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":930000.0,"Tax Rate For Calcs":0.186,"Normalized EBITDA":153000000.0,"Total Unusual Items":5000000.0,"Total Unusual Items Excluding Goodwill":5000000.0,"Net Income From Continuing Operation Net Minority Interest":-116000000.0,"Reconciled Depreciation":233000000.0,"Reconciled Cost Of Revenue":1967000000.0,"EBITDA":158000000.0,"EBIT":-75000000.0,"Net Interest Income":-70000000.0,"Interest Expense":70000000.0,"Normalized Income":-120070000.0,"Net Income From Continuing And Discontinued Operation":-116000000.0,"Total Expenses":2259000000.0,"Total Operating Income As Reported":-76000000.0,"Diluted Average Shares":553200000.0,"Basic Average Shares":553200000.0,"Diluted EPS":-0.21,"Basic EPS":-0.21,"Diluted NI Availto Com Stockholders":-116000000.0,"Net Income Common Stockholders":-116000000.0,"Net Income":-116000000.0,"Minority Interests":2000000.0,"Net Income Including Noncontrolling Interests":-118000000.0,"Net Income Continuous Operations":-118000000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":-27000000.0,"Pretax Income":-145000000.0,"Other Income Expense":6000000.0,"Other Non Operating Income Expenses":1000000.0,"Special Income Charges":5000000.0,"Gain On Sale Of Ppe":5000000.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-70000000.0,"Interest Expense Non Operating":70000000.0,"Operating Income":-81000000.0,"Operating Expense":292000000.0,"Selling General And Administration":292000000.0,"Gross Profit":211000000.0,"Cost Of Revenue":1967000000.0,"Total Revenue":2178000000.0,"Operating Revenue":2178000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1785714.285714,"Tax Rate For Calcs":0.255102,"Normalized EBITDA":724000000.0,"Total Unusual Items":-7000000.0,"Total Unusual Items Excluding Goodwill":-7000000.0,"Net Income From Continuing Operation Net Minority Interest":298000000.0,"Reconciled Depreciation":240000000.0,"Reconciled Cost Of Revenue":2079000000.0,"EBITDA":717000000.0,"EBIT":477000000.0,"Net Interest Income":-85000000.0,"Interest Expense":85000000.0,"Normalized Income":303214285.714286,"Net Income From Continuing And Discontinued Operation":298000000.0,"Total Expenses":2357000000.0,"Total Operating Income As Reported":475000000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":298000000.0,"Net Income Common Stockholders":298000000.0,"Net Income":298000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":298000000.0,"Net Income Continuous Operations":298000000.0,"Earnings From Equity Interest Net Of Tax":6000000.0,"Tax Provision":100000000.0,"Pretax Income":392000000.0,"Other Income Expense":-5000000.0,"Other Non Operating Income Expenses":2000000.0,"Special Income Charges":-7000000.0,"Gain On Sale Of Ppe":6000000.0,"Impairment Of Capital Assets":13000000.0,"Net Non Operating Interest Income Expense":-85000000.0,"Interest Expense Non Operating":85000000.0,"Operating Income":482000000.0,"Operating Expense":278000000.0,"Selling General And Administration":278000000.0,"Gross Profit":760000000.0,"Cost Of Revenue":2079000000.0,"Total Revenue":2839000000.0,"Operating Revenue":2839000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":872000.0,"Tax Rate For Calcs":0.218,"Normalized EBITDA":995000000.0,"Total Unusual Items":4000000.0,"Total Unusual Items Excluding Goodwill":4000000.0,"Net Income From Continuing Operation Net Minority Interest":545000000.0,"Reconciled Depreciation":221000000.0,"Reconciled Cost Of Revenue":2589000000.0,"EBITDA":999000000.0,"EBIT":778000000.0,"Net Interest Income":-89000000.0,"Interest Expense":89000000.0,"Normalized Income":541872000.0,"Net Income From Continuing And Discontinued Operation":545000000.0,"Total Expenses":2901000000.0,"Total Operating Income As Reported":778000000.0,"Diluted Average Shares":553900000.0,"Basic Average Shares":553100000.0,"Diluted EPS":0.98,"Basic EPS":0.99,"Diluted NI Availto Com Stockholders":545000000.0,"Net Income Common Stockholders":545000000.0,"Net Income":545000000.0,"Minority Interests":2000000.0,"Net Income Including Noncontrolling Interests":543000000.0,"Net Income Continuous Operations":543000000.0,"Earnings From Equity Interest Net Of Tax":4000000.0,"Tax Provision":150000000.0,"Pretax Income":689000000.0,"Other Income Expense":4000000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":4000000.0,"Gain On Sale Of Ppe":4000000.0,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":-89000000.0,"Interest Expense Non Operating":89000000.0,"Operating Income":774000000.0,"Operating Expense":312000000.0,"Selling General And Administration":312000000.0,"Gross Profit":1086000000.0,"Cost Of Revenue":2589000000.0,"Total Revenue":3675000000.0,"Operating Revenue":3675000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":444444.444444,"Tax Rate For Calcs":0.222222,"Normalized EBITDA":892000000.0,"Total Unusual Items":2000000.0,"Total Unusual Items Excluding Goodwill":2000000.0,"Net Income From Continuing Operation Net Minority Interest":429000000.0,"Reconciled Depreciation":224000000.0,"Reconciled Cost Of Revenue":2254000000.0,"EBITDA":894000000.0,"EBIT":670000000.0,"Net Interest Income":-121000000.0,"Interest Expense":121000000.0,"Normalized Income":427444444.444444,"Net Income From Continuing And Discontinued Operation":429000000.0,"Total Expenses":2553000000.0,"Total Operating Income As Reported":669000000.0,"Diluted Average Shares":553100000.0,"Basic Average Shares":553100000.0,"Diluted EPS":0.78,"Basic EPS":0.78,"Diluted NI Availto Com Stockholders":429000000.0,"Net Income Common Stockholders":429000000.0,"Net Income":429000000.0,"Minority Interests":1000000.0,"Net Income Including Noncontrolling Interests":428000000.0,"Net Income Continuous Operations":428000000.0,"Earnings From Equity Interest Net Of Tax":1000000.0,"Tax Provision":122000000.0,"Pretax Income":549000000.0,"Other Income Expense":3000000.0,"Other Non Operating Income Expenses":1000000.0,"Special Income Charges":2000000.0,"Gain On Sale Of Ppe":4000000.0,"Impairment Of Capital Assets":2000000.0,"Net Non Operating Interest Income Expense":-121000000.0,"Interest Expense Non Operating":121000000.0,"Operating Income":667000000.0,"Operating Expense":299000000.0,"Selling General And Administration":299000000.0,"Gross Profit":966000000.0,"Cost Of Revenue":2254000000.0,"Total Revenue":3220000000.0,"Operating Revenue":3220000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":345864.661654,"Tax Rate For Calcs":0.345865,"Normalized EBITDA":199000000.0,"Total Unusual Items":1000000.0,"Total Unusual Items Excluding Goodwill":1000000.0,"Net Income From Continuing Operation Net Minority Interest":-87000000.0,"Reconciled Depreciation":215000000.0,"Reconciled Cost Of Revenue":1859000000.0,"EBITDA":200000000.0,"EBIT":-15000000.0,"Net Interest Income":-118000000.0,"Interest Expense":118000000.0,"Normalized Income":-87654135.338346,"Net Income From Continuing And Discontinued Operation":-87000000.0,"Total Expenses":2098000000.0,"Total Operating Income As Reported":-16000000.0,"Diluted Average Shares":552735960.0,"Basic Average Shares":552735960.0,"Diluted EPS":-0.157399,"Basic EPS":-0.157399,"Diluted NI Availto Com Stockholders":-87000000.0,"Net Income Common Stockholders":-87000000.0,"Net Income":-87000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-87000000.0,"Net Income Continuous Operations":-87000000.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":-46000000.0,"Pretax Income":-133000000.0,"Other Income Expense":2000000.0,"Other Non Operating Income Expenses":1000000.0,"Special Income Charges":1000000.0,"Gain On Sale Of Ppe":1000000.0,"Impairment Of Capital Assets":null,"Net Non Operating Interest Income Expense":-118000000.0,"Interest Expense Non Operating":118000000.0,"Operating Income":-17000000.0,"Operating Expense":239000000.0,"Selling General And Administration":239000000.0,"Gross Profit":222000000.0,"Cost Of Revenue":1859000000.0,"Total Revenue":2081000000.0,"Operating Revenue":2081000000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":6000000.0,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-48000000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Impairment Of Capital Assets":0.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1168000000.0,"Repayment Of Debt":-31000000.0,"Issuance Of Debt":777000000.0,"Capital Expenditure":-272000000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1099000000.0,"Beginning Cash Position":1922000000.0,"Effect Of Exchange Rate Changes":-11000000.0,"Changes In Cash":-812000000.0,"Financing Cash Flow":743000000.0,"Cash Flow From Continuing Financing Activities":743000000.0,"Net Other Financing Charges":-3000000.0,"Net Issuance Payments Of Debt":746000000.0,"Net Short Term Debt Issuance":777000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":777000000.0,"Net Long Term Debt Issuance":-31000000.0,"Long Term Debt Payments":-31000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-659000000.0,"Cash Flow From Continuing Investing Activities":-659000000.0,"Net Other Investing Changes":33000000.0,"Net Business Purchase And Sale":-425000000.0,"Purchase Of Business":-425000000.0,"Net PPE Purchase And Sale":-267000000.0,"Sale Of PPE":5000000.0,"Purchase Of PPE":-272000000.0,"Operating Cash Flow":-896000000.0,"Cash Flow From Continuing Operating Activities":-896000000.0,"Change In Working Capital":-1030000000.0,"Change In Other Working Capital":-7000000.0,"Change In Other Current Liabilities":-136000000.0,"Change In Other Current Assets":-159000000.0,"Change In Payables And Accrued Expense":-521000000.0,"Change In Payable":-521000000.0,"Change In Account Payable":-521000000.0,"Change In Inventory":16000000.0,"Change In Receivables":-223000000.0,"Changes In Account Receivables":-223000000.0,"Other Non Cash Items":29000000.0,"Stock Based Compensation":9000000.0,"Asset Impairment Charge":null,"Deferred Tax":-17000000.0,"Deferred Income Tax":-17000000.0,"Depreciation Amortization Depletion":233000000.0,"Depreciation And Amortization":233000000.0,"Amortization Cash Flow":35000000.0,"Amortization Of Intangibles":35000000.0,"Depreciation":198000000.0,"Operating Gains Losses":-2000000.0,"Pension And Employee Benefit Expense":3000000.0,"Gain Loss On Sale Of PPE":-5000000.0,"Net Income From Continuing Operations":-118000000.0},"2025-12-31":{"Free Cash Flow":1647000000.0,"Repayment Of Debt":-31000000.0,"Issuance Of Debt":-547000000.0,"Capital Expenditure":-157000000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":1922000000.0,"Beginning Cash Position":826000000.0,"Effect Of Exchange Rate Changes":19000000.0,"Changes In Cash":1077000000.0,"Financing Cash Flow":-577000000.0,"Cash Flow From Continuing Financing Activities":-577000000.0,"Net Other Financing Charges":1000000.0,"Net Issuance Payments Of Debt":-578000000.0,"Net Short Term Debt Issuance":375000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":375000000.0,"Net Long Term Debt Issuance":-953000000.0,"Long Term Debt Payments":-31000000.0,"Long Term Debt Issuance":-922000000.0,"Investing Cash Flow":-150000000.0,"Cash Flow From Continuing Investing Activities":-150000000.0,"Net Other Investing Changes":-2000000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-148000000.0,"Sale Of PPE":9000000.0,"Purchase Of PPE":-157000000.0,"Operating Cash Flow":1804000000.0,"Cash Flow From Continuing Operating Activities":1804000000.0,"Change In Working Capital":1118000000.0,"Change In Other Working Capital":-7000000.0,"Change In Other Current Liabilities":-97000000.0,"Change In Other Current Assets":117000000.0,"Change In Payables And Accrued Expense":181000000.0,"Change In Payable":181000000.0,"Change In Account Payable":181000000.0,"Change In Inventory":-37000000.0,"Change In Receivables":961000000.0,"Changes In Account Receivables":961000000.0,"Other Non Cash Items":61000000.0,"Stock Based Compensation":8000000.0,"Asset Impairment Charge":null,"Deferred Tax":66000000.0,"Deferred Income Tax":66000000.0,"Depreciation Amortization Depletion":240000000.0,"Depreciation And Amortization":240000000.0,"Amortization Cash Flow":37000000.0,"Amortization Of Intangibles":37000000.0,"Depreciation":203000000.0,"Operating Gains Losses":-2000000.0,"Pension And Employee Benefit Expense":4000000.0,"Gain Loss On Sale Of PPE":-6000000.0,"Net Income From Continuing Operations":298000000.0},"2025-09-30":{"Free Cash Flow":669000000.0,"Repayment Of Debt":-27000000.0,"Issuance Of Debt":-386000000.0,"Capital Expenditure":-185000000.0,"Interest Paid Supplemental Data":69000000.0,"Income Tax Paid Supplemental Data":81000000.0,"End Cash Position":826000000.0,"Beginning Cash Position":601000000.0,"Effect Of Exchange Rate Changes":-8000000.0,"Changes In Cash":233000000.0,"Financing Cash Flow":-419000000.0,"Cash Flow From Continuing Financing Activities":-419000000.0,"Net Other Financing Charges":-6000000.0,"Net Issuance Payments Of Debt":-413000000.0,"Net Short Term Debt Issuance":-383000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":-383000000.0,"Net Long Term Debt Issuance":-30000000.0,"Long Term Debt Payments":-27000000.0,"Long Term Debt Issuance":-3000000.0,"Investing Cash Flow":-202000000.0,"Cash Flow From Continuing Investing Activities":-202000000.0,"Net Other Investing Changes":-14000000.0,"Net Business Purchase And Sale":-8000000.0,"Purchase Of Business":-8000000.0,"Net PPE Purchase And Sale":-180000000.0,"Sale Of PPE":5000000.0,"Purchase Of PPE":-185000000.0,"Operating Cash Flow":854000000.0,"Cash Flow From Continuing Operating Activities":854000000.0,"Change In Working Capital":37000000.0,"Change In Other Working Capital":-5000000.0,"Change In Other Current Liabilities":94000000.0,"Change In Other Current Assets":19000000.0,"Change In Payables And Accrued Expense":-20000000.0,"Change In Payable":-20000000.0,"Change In Account Payable":-18000000.0,"Change In Inventory":104000000.0,"Change In Receivables":-155000000.0,"Changes In Account Receivables":-155000000.0,"Other Non Cash Items":28000000.0,"Stock Based Compensation":3000000.0,"Asset Impairment Charge":null,"Deferred Tax":23000000.0,"Deferred Income Tax":23000000.0,"Depreciation Amortization Depletion":221000000.0,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":3000000.0,"Gain Loss On Sale Of PPE":-4000000.0,"Net Income From Continuing Operations":543000000.0},"2025-06-30":{"Free Cash Flow":171000000.0,"Repayment Of Debt":-5689000000.0,"Issuance Of Debt":5250000000.0,"Capital Expenditure":-235000000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":601000000.0,"Beginning Cash Position":574000000.0,"Effect Of Exchange Rate Changes":32000000.0,"Changes In Cash":-5000000.0,"Financing Cash Flow":-462000000.0,"Cash Flow From Continuing Financing Activities":-462000000.0,"Net Other Financing Charges":-23000000.0,"Net Issuance Payments Of Debt":-439000000.0,"Net Short Term Debt Issuance":808000000.0,"Short Term Debt Payments":-122000000.0,"Short Term Debt Issuance":930000000.0,"Net Long Term Debt Issuance":-1247000000.0,"Long Term Debt Payments":-5567000000.0,"Long Term Debt Issuance":4320000000.0,"Investing Cash Flow":51000000.0,"Cash Flow From Continuing Investing Activities":51000000.0,"Net Other Investing Changes":350000000.0,"Net Business Purchase And Sale":-69000000.0,"Purchase Of Business":-69000000.0,"Net PPE Purchase And Sale":-230000000.0,"Sale Of PPE":5000000.0,"Purchase Of PPE":-235000000.0,"Operating Cash Flow":406000000.0,"Cash Flow From Continuing Operating Activities":406000000.0,"Change In Working Capital":-264000000.0,"Change In Other Working Capital":-7000000.0,"Change In Other Current Liabilities":233000000.0,"Change In Other Current Assets":-47000000.0,"Change In Payables And Accrued Expense":67000000.0,"Change In Payable":67000000.0,"Change In Account Payable":225000000.0,"Change In Inventory":-7000000.0,"Change In Receivables":-503000000.0,"Changes In Account Receivables":-539000000.0,"Other Non Cash Items":29000000.0,"Stock Based Compensation":2000000.0,"Asset Impairment Charge":null,"Deferred Tax":-11000000.0,"Deferred Income Tax":-11000000.0,"Depreciation Amortization Depletion":224000000.0,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":2000000.0,"Gain Loss On Sale Of PPE":-4000000.0,"Net Income From Continuing Operations":428000000.0},"2025-03-31":{"Free Cash Flow":-1067000000.0,"Repayment Of Debt":-29000000.0,"Issuance Of Debt":22000000.0,"Capital Expenditure":-211000000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":574000000.0,"Beginning Cash Position":1585000000.0,"Effect Of Exchange Rate Changes":2000000.0,"Changes In Cash":-1013000000.0,"Financing Cash Flow":-97000000.0,"Cash Flow From Continuing Financing Activities":-97000000.0,"Net Other Financing Charges":-90000000.0,"Net Issuance Payments Of Debt":-7000000.0,"Net Short Term Debt Issuance":-7000000.0,"Short Term Debt Payments":-7000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-22000000.0,"Long Term Debt Issuance":22000000.0,"Investing Cash Flow":-60000000.0,"Cash Flow From Continuing Investing Activities":-60000000.0,"Net Other Investing Changes":158000000.0,"Net Business Purchase And Sale":-9000000.0,"Purchase Of Business":-9000000.0,"Net PPE Purchase And Sale":-209000000.0,"Sale Of PPE":2000000.0,"Purchase Of PPE":-211000000.0,"Operating Cash Flow":-856000000.0,"Cash Flow From Continuing Operating Activities":-856000000.0,"Change In Working Capital":-1017000000.0,"Change In Other Working Capital":-6000000.0,"Change In Other Current Liabilities":-429000000.0,"Change In Other Current Assets":-44000000.0,"Change In Payables And Accrued Expense":-120000000.0,"Change In Payable":-120000000.0,"Change In Account Payable":-198000000.0,"Change In Inventory":-121000000.0,"Change In Receivables":-297000000.0,"Changes In Account Receivables":-310000000.0,"Other Non Cash Items":30000000.0,"Stock Based Compensation":1000000.0,"Asset Impairment Charge":null,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":215000000.0,"Depreciation And Amortization":215000000.0,"Amortization Cash Flow":34000000.0,"Amortization Of Intangibles":34000000.0,"Depreciation":181000000.0,"Operating Gains Losses":2000000.0,"Pension And Employee Benefit Expense":3000000.0,"Gain Loss On Sale Of PPE":-1000000.0,"Net Income From Continuing Operations":-87000000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":28000000.0,"Pension And Employee Benefit Expense":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}