{"ticker":"B","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":1675508360.0,"Share Issued":1675508360.0,"Net Debt":null,"Total Debt":4726000000.0,"Tangible Book Value":24157000000.0,"Invested Capital":32065000000.0,"Working Capital":7149000000.0,"Net Tangible Assets":24157000000.0,"Capital Lease Obligations":null,"Common Stock Equity":27339000000.0,"Total Capitalization":32004000000.0,"Total Equity Gross Minority Interest":36773000000.0,"Minority Interest":9434000000.0,"Stockholders Equity":27339000000.0,"Other Equity Interest":38000000.0,"Gains Losses Not Affecting Retained Earnings":-396000000.0,"Other Equity Adjustments":-396000000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-272000000.0,"Additional Paid In Capital":1128000000.0,"Capital Stock":26841000000.0,"Common Stock":26841000000.0,"Total Liabilities Net Minority Interest":15810000000.0,"Total Non Current Liabilities Net Minority Interest":12346000000.0,"Other Non Current Liabilities":1743000000.0,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":4147000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":4147000000.0,"Long Term Debt And Capital Lease Obligation":4665000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":4665000000.0,"Long Term Provisions":1791000000.0,"Current Liabilities":3464000000.0,"Other Current Liabilities":682000000.0,"Current Debt And Capital Lease Obligation":61000000.0,"Current Capital Lease Obligation":null,"Current Debt":61000000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":2721000000.0,"Current Accrued Expenses":null,"Payables":2721000000.0,"Total Tax Payable":1072000000.0,"Income Tax Payable":1072000000.0,"Accounts Payable":1649000000.0,"Total Assets":52583000000.0,"Total Non Current Assets":41970000000.0,"Other Non Current Assets":4563000000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":43000000.0,"Non Current Deferred Taxes Assets":43000000.0,"Duefrom Related Parties Non Current":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Investments And Advances":4325000000.0,"Other Investments":null,"Long Term Equity Investment":4325000000.0,"Goodwill And Other Intangible Assets":3182000000.0,"Other Intangible Assets":148000000.0,"Goodwill":3034000000.0,"Net PPE":29857000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Buildings And Improvements":null,"Current Assets":10613000000.0,"Other Current Assets":616000000.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":2148000000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":718000000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":718000000.0,"Cash Cash Equivalents And Short Term Investments":7131000000.0,"Cash And Cash Equivalents":7131000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Ordinary Shares Number":1675360395.0,"Share Issued":1675360395.0,"Net Debt":null,"Total Debt":5211000000.0,"Tangible Book Value":23457000000.0,"Invested Capital":31721000000.0,"Working Capital":6720000000.0,"Net Tangible Assets":23457000000.0,"Capital Lease Obligations":47000000.0,"Common Stock Equity":26557000000.0,"Total Capitalization":31622000000.0,"Total Equity Gross Minority Interest":35916000000.0,"Minority Interest":9359000000.0,"Stockholders Equity":26557000000.0,"Other Equity Interest":38000000.0,"Gains Losses Not Affecting Retained Earnings":-273000000.0,"Other Equity Adjustments":-273000000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-1170000000.0,"Additional Paid In Capital":1128000000.0,"Capital Stock":26834000000.0,"Common Stock":26834000000.0,"Total Liabilities Net Minority Interest":15661000000.0,"Total Non Current Liabilities Net Minority Interest":12164000000.0,"Other Non Current Liabilities":797000000.0,"Derivative Product Liabilities":297000000.0,"Employee Benefits":113000000.0,"Non Current Pension And Other Postretirement Benefit Plans":33000000.0,"Tradeand Other Payables Non Current":100000000.0,"Non Current Deferred Liabilities":3984000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":3984000000.0,"Long Term Debt And Capital Lease Obligation":5103000000.0,"Long Term Capital Lease Obligation":38000000.0,"Long Term Debt":5065000000.0,"Long Term Provisions":1770000000.0,"Current Liabilities":3497000000.0,"Other Current Liabilities":291000000.0,"Current Debt And Capital Lease Obligation":108000000.0,"Current Capital Lease Obligation":9000000.0,"Current Debt":99000000.0,"Other Current Borrowings":99000000.0,"Pensionand Other Post Retirement Benefit Plans Current":192000000.0,"Current Provisions":181000000.0,"Payables And Accrued Expenses":2725000000.0,"Current Accrued Expenses":1213000000.0,"Payables":1512000000.0,"Total Tax Payable":866000000.0,"Income Tax Payable":866000000.0,"Accounts Payable":646000000.0,"Total Assets":51577000000.0,"Total Non Current Assets":41360000000.0,"Other Non Current Assets":3243000000.0,"Non Current Prepaid Assets":317000000.0,"Non Current Deferred Assets":43000000.0,"Non Current Deferred Taxes Assets":43000000.0,"Duefrom Related Parties Non Current":271000000.0,"Non Current Note Receivables":247000000.0,"Non Current Accounts Receivable":627000000.0,"Investments And Advances":4347000000.0,"Other Investments":131000000.0,"Long Term Equity Investment":4216000000.0,"Goodwill And Other Intangible Assets":3100000000.0,"Other Intangible Assets":66000000.0,"Goodwill":3034000000.0,"Net PPE":29436000000.0,"Accumulated Depreciation":-44793000000.0,"Gross PPE":74229000000.0,"Buildings And Improvements":21675000000.0,"Current Assets":10217000000.0,"Other Current Assets":78000000.0,"Assets Held For Sale Current":null,"Prepaid Assets":192000000.0,"Inventory":2068000000.0,"Finished Goods":137000000.0,"Work In Process":181000000.0,"Raw Materials":1750000000.0,"Receivables":1173000000.0,"Other Receivables":541000000.0,"Duefrom Related Parties Current":133000000.0,"Taxes Receivable":249000000.0,"Accounts Receivable":250000000.0,"Cash Cash Equivalents And Short Term Investments":6706000000.0,"Cash And Cash Equivalents":6706000000.0,"Cash Equivalents":1337000000.0,"Cash Financial":5369000000.0},"2025-09-30":{"Ordinary Shares Number":1687433930.0,"Share Issued":1687433930.0,"Net Debt":null,"Total Debt":4714000000.0,"Tangible Book Value":21968000000.0,"Invested Capital":29864000000.0,"Working Capital":5909000000.0,"Net Tangible Assets":21968000000.0,"Capital Lease Obligations":null,"Common Stock Equity":25150000000.0,"Total Capitalization":29793000000.0,"Total Equity Gross Minority Interest":33916000000.0,"Minority Interest":8766000000.0,"Stockholders Equity":25150000000.0,"Other Equity Interest":38000000.0,"Gains Losses Not Affecting Retained Earnings":-77000000.0,"Other Equity Adjustments":-172000000.0,"Foreign Currency Translation Adjustments":95000000.0,"Retained Earnings":-3281000000.0,"Additional Paid In Capital":1444000000.0,"Capital Stock":27026000000.0,"Common Stock":27026000000.0,"Total Liabilities Net Minority Interest":14441000000.0,"Total Non Current Liabilities Net Minority Interest":11401000000.0,"Other Non Current Liabilities":1309000000.0,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":3562000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":3562000000.0,"Long Term Debt And Capital Lease Obligation":4643000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":4643000000.0,"Long Term Provisions":1887000000.0,"Current Liabilities":3040000000.0,"Other Current Liabilities":871000000.0,"Current Debt And Capital Lease Obligation":71000000.0,"Current Capital Lease Obligation":null,"Current Debt":71000000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":2098000000.0,"Current Accrued Expenses":null,"Payables":2098000000.0,"Total Tax Payable":675000000.0,"Income Tax Payable":675000000.0,"Accounts Payable":1423000000.0,"Total Assets":48357000000.0,"Total Non Current Assets":39408000000.0,"Other Non Current Assets":6062000000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":129000000.0,"Non Current Deferred Taxes Assets":129000000.0,"Duefrom Related Parties Non Current":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Investments And Advances":4186000000.0,"Other Investments":null,"Long Term Equity Investment":4186000000.0,"Goodwill And Other Intangible Assets":3182000000.0,"Other Intangible Assets":148000000.0,"Goodwill":3034000000.0,"Net PPE":25849000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Buildings And Improvements":null,"Current Assets":8949000000.0,"Other Current Assets":676000000.0,"Assets Held For Sale Current":815000000.0,"Prepaid Assets":null,"Inventory":1870000000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":551000000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":551000000.0,"Cash Cash Equivalents And Short Term Investments":5037000000.0,"Cash And Cash Equivalents":5037000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Ordinary Shares Number":1705993790.0,"Share Issued":1705993790.0,"Net Debt":null,"Total Debt":4729000000.0,"Tangible Book Value":21584000000.0,"Invested Capital":29558000000.0,"Working Capital":5614000000.0,"Net Tangible Assets":21584000000.0,"Capital Lease Obligations":null,"Common Stock Equity":24829000000.0,"Total Capitalization":29485000000.0,"Total Equity Gross Minority Interest":33424000000.0,"Minority Interest":8595000000.0,"Stockholders Equity":24829000000.0,"Other Equity Interest":38000000.0,"Gains Losses Not Affecting Retained Earnings":48000000.0,"Other Equity Adjustments":-47000000.0,"Foreign Currency Translation Adjustments":95000000.0,"Retained Earnings":-4328000000.0,"Additional Paid In Capital":1748000000.0,"Capital Stock":27323000000.0,"Common Stock":27323000000.0,"Total Liabilities Net Minority Interest":13863000000.0,"Total Non Current Liabilities Net Minority Interest":11328000000.0,"Other Non Current Liabilities":1186000000.0,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":3544000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":3544000000.0,"Long Term Debt And Capital Lease Obligation":4656000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":4656000000.0,"Long Term Provisions":1942000000.0,"Current Liabilities":2535000000.0,"Other Current Liabilities":493000000.0,"Current Debt And Capital Lease Obligation":73000000.0,"Current Capital Lease Obligation":null,"Current Debt":73000000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":1969000000.0,"Current Accrued Expenses":null,"Payables":1969000000.0,"Total Tax Payable":505000000.0,"Income Tax Payable":505000000.0,"Accounts Payable":1464000000.0,"Total Assets":47287000000.0,"Total Non Current Assets":39138000000.0,"Other Non Current Assets":5781000000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Duefrom Related Parties Non Current":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Investments And Advances":4147000000.0,"Other Investments":null,"Long Term Equity Investment":4147000000.0,"Goodwill And Other Intangible Assets":3245000000.0,"Other Intangible Assets":148000000.0,"Goodwill":3097000000.0,"Net PPE":25965000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Buildings And Improvements":null,"Current Assets":8149000000.0,"Other Current Assets":689000000.0,"Assets Held For Sale Current":null,"Prepaid Assets":null,"Inventory":1748000000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":910000000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":910000000.0,"Cash Cash Equivalents And Short Term Investments":4802000000.0,"Cash And Cash Equivalents":4802000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Ordinary Shares Number":1719458060.0,"Share Issued":1719458060.0,"Net Debt":623000000.0,"Total Debt":4727000000.0,"Tangible Book Value":21205000000.0,"Invested Capital":29177000000.0,"Working Capital":5215000000.0,"Net Tangible Assets":21205000000.0,"Capital Lease Obligations":null,"Common Stock Equity":24450000000.0,"Total Capitalization":29153000000.0,"Total Equity Gross Minority Interest":33564000000.0,"Minority Interest":9114000000.0,"Stockholders Equity":24450000000.0,"Other Equity Interest":1843000000.0,"Gains Losses Not Affecting Retained Earnings":37000000.0,"Other Equity Adjustments":37000000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-4968000000.0,"Additional Paid In Capital":null,"Capital Stock":27538000000.0,"Common Stock":27538000000.0,"Total Liabilities Net Minority Interest":14578000000.0,"Total Non Current Liabilities Net Minority Interest":11791000000.0,"Other Non Current Liabilities":1183000000.0,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":3854000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":3854000000.0,"Long Term Debt And Capital Lease Obligation":4703000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":4703000000.0,"Long Term Provisions":2051000000.0,"Current Liabilities":2787000000.0,"Other Current Liabilities":534000000.0,"Current Debt And Capital Lease Obligation":24000000.0,"Current Capital Lease Obligation":null,"Current Debt":24000000.0,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":2229000000.0,"Current Accrued Expenses":null,"Payables":2229000000.0,"Total Tax Payable":642000000.0,"Income Tax Payable":642000000.0,"Accounts Payable":1587000000.0,"Total Assets":48142000000.0,"Total Non Current Assets":40140000000.0,"Other Non Current Assets":4071000000.0,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Duefrom Related Parties Non Current":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Investments And Advances":4141000000.0,"Other Investments":null,"Long Term Equity Investment":4141000000.0,"Goodwill And Other Intangible Assets":3245000000.0,"Other Intangible Assets":148000000.0,"Goodwill":3097000000.0,"Net PPE":28683000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Buildings And Improvements":null,"Current Assets":8002000000.0,"Other Current Assets":908000000.0,"Assets Held For Sale Current":263000000.0,"Prepaid Assets":null,"Inventory":1991000000.0,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":736000000.0,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accounts Receivable":736000000.0,"Cash Cash Equivalents And Short Term Investments":4104000000.0,"Cash And Cash Equivalents":4104000000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":1123000000.0,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":59000000.0,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Foreign Currency Translation Adjustments":-95000000.0,"Retained Earnings":null,"Additional Paid In Capital":1827000000.0,"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,"Derivative Product Liabilities":0.0,"Employee Benefits":89000000.0,"Non Current Pension And Other Postretirement Benefit Plans":34000000.0,"Tradeand Other Payables Non Current":80000000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":30000000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":46000000.0,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":13000000.0,"Current Debt":null,"Other Current Borrowings":71000000.0,"Pensionand Other Post Retirement Benefit Plans Current":54000000.0,"Current Provisions":226000000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":958000000.0,"Payables":null,"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":234000000.0,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Duefrom Related Parties Non Current":253000000.0,"Non Current Note Receivables":217000000.0,"Non Current Accounts Receivable":561000000.0,"Investments And Advances":null,"Other Investments":42000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-45402000000.0,"Gross PPE":74043000000.0,"Buildings And Improvements":21773000000.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Prepaid Assets":150000000.0,"Inventory":null,"Finished Goods":308000000.0,"Work In Process":136000000.0,"Raw Materials":1498000000.0,"Receivables":null,"Other Receivables":559000000.0,"Duefrom Related Parties Current":260000000.0,"Taxes Receivable":390000000.0,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":954000000.0,"Cash Financial":3120000000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":3910000.0,"Tax Rate For Calcs":0.23,"Normalized EBITDA":3811000000.0,"Total Unusual Items":17000000.0,"Total Unusual Items Excluding Goodwill":17000000.0,"Net Income From Continuing Operation Net Minority Interest":1602000000.0,"Reconciled Depreciation":500000000.0,"Reconciled Cost Of Revenue":2099000000.0,"EBITDA":3828000000.0,"EBIT":3328000000.0,"Net Interest Income":-30000000.0,"Interest Expense":100000000.0,"Interest Income":10000000.0,"Normalized Income":1588910000.0,"Net Income From Continuing And Discontinued Operation":1602000000.0,"Total Expenses":2251000000.0,"Diluted Average Shares":1675508360.0,"Basic Average Shares":1675508360.0,"Diluted EPS":0.96,"Basic EPS":0.96,"Diluted NI Availto Com Stockholders":1602000000.0,"Net Income Common Stockholders":1602000000.0,"Net Income":1602000000.0,"Minority Interests":-879000000.0,"Net Income Including Noncontrolling Interests":2481000000.0,"Net Income Continuous Operations":2481000000.0,"Tax Provision":747000000.0,"Pretax Income":3228000000.0,"Other Income Expense":291000000.0,"Other Non Operating Income Expenses":-42000000.0,"Special Income Charges":37000000.0,"Gain On Sale Of Ppe":-1000000.0,"Gain On Sale Of Business":-12000000.0,"Other Special Charges":5000000.0,"Write Off":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":-55000000.0,"Earnings From Equity Interest":316000000.0,"Gain On Sale Of Security":-20000000.0,"Net Non Operating Interest Income Expense":-30000000.0,"Total Other Finance Cost":-60000000.0,"Interest Expense Non Operating":100000000.0,"Interest Income Non Operating":10000000.0,"Operating Income":2967000000.0,"Operating Expense":152000000.0,"Other Operating Expenses":113000000.0,"Selling General And Administration":39000000.0,"General And Administrative Expense":39000000.0,"Other Gand A":24000000.0,"Salaries And Wages":15000000.0,"Gross Profit":3119000000.0,"Cost Of Revenue":2099000000.0,"Total Revenue":5218000000.0,"Operating Revenue":5099000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":162485650.112303,"Tax Rate For Calcs":0.198153,"Normalized EBITDA":3823000000.0,"Total Unusual Items":820000000.0,"Total Unusual Items Excluding Goodwill":820000000.0,"Net Income From Continuing Operation Net Minority Interest":2406000000.0,"Reconciled Depreciation":599000000.0,"Reconciled Cost Of Revenue":2712000000.0,"EBITDA":4643000000.0,"EBIT":4044000000.0,"Net Interest Income":36000000.0,"Interest Expense":37000000.0,"Interest Income":12000000.0,"Normalized Income":1748485650.112303,"Net Income From Continuing And Discontinued Operation":2406000000.0,"Total Expenses":2997000000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":2406000000.0,"Net Income Common Stockholders":2406000000.0,"Net Income":2406000000.0,"Minority Interests":-807000000.0,"Net Income Including Noncontrolling Interests":3213000000.0,"Net Income Continuous Operations":3213000000.0,"Tax Provision":794000000.0,"Pretax Income":4007000000.0,"Other Income Expense":971000000.0,"Other Non Operating Income Expenses":-3000000.0,"Special Income Charges":827000000.0,"Gain On Sale Of Ppe":null,"Gain On Sale Of Business":1637000000.0,"Other Special Charges":179000000.0,"Write Off":34000000.0,"Impairment Of Capital Assets":5000000.0,"Restructuring And Mergern Acquisition":-160000000.0,"Earnings From Equity Interest":154000000.0,"Gain On Sale Of Security":-7000000.0,"Net Non Operating Interest Income Expense":36000000.0,"Total Other Finance Cost":-61000000.0,"Interest Expense Non Operating":37000000.0,"Interest Income Non Operating":12000000.0,"Operating Income":3000000000.0,"Operating Expense":285000000.0,"Other Operating Expenses":221000000.0,"Selling General And Administration":64000000.0,"General And Administrative Expense":64000000.0,"Other Gand A":25000000.0,"Salaries And Wages":39000000.0,"Gross Profit":3285000000.0,"Cost Of Revenue":2712000000.0,"Total Revenue":5997000000.0,"Operating Revenue":5997000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":39466190.676186,"Tax Rate For Calcs":0.200336,"Normalized EBITDA":2743000000.0,"Total Unusual Items":197000000.0,"Total Unusual Items Excluding Goodwill":197000000.0,"Net Income From Continuing Operation Net Minority Interest":1302000000.0,"Reconciled Depreciation":460000000.0,"Reconciled Cost Of Revenue":1890000000.0,"EBITDA":2940000000.0,"EBIT":2480000000.0,"Net Interest Income":-34000000.0,"Interest Expense":99000000.0,"Interest Income":11000000.0,"Normalized Income":1144466190.676186,"Net Income From Continuing And Discontinued Operation":1302000000.0,"Total Expenses":2063000000.0,"Diluted Average Shares":1703000000.0,"Basic Average Shares":1703000000.0,"Diluted EPS":0.76,"Basic EPS":0.76,"Diluted NI Availto Com Stockholders":1302000000.0,"Net Income Common Stockholders":1302000000.0,"Net Income":1302000000.0,"Minority Interests":-602000000.0,"Net Income Including Noncontrolling Interests":1904000000.0,"Net Income Continuous Operations":1904000000.0,"Tax Provision":477000000.0,"Pretax Income":2381000000.0,"Other Income Expense":330000000.0,"Other Non Operating Income Expenses":-13000000.0,"Special Income Charges":194000000.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Business":250000000.0,"Other Special Charges":9000000.0,"Write Off":3000000.0,"Impairment Of Capital Assets":3000000.0,"Restructuring And Mergern Acquisition":44000000.0,"Earnings From Equity Interest":146000000.0,"Gain On Sale Of Security":3000000.0,"Net Non Operating Interest Income Expense":-34000000.0,"Total Other Finance Cost":-54000000.0,"Interest Expense Non Operating":99000000.0,"Interest Income Non Operating":11000000.0,"Operating Income":2085000000.0,"Operating Expense":173000000.0,"Other Operating Expenses":96000000.0,"Selling General And Administration":77000000.0,"General And Administrative Expense":77000000.0,"Other Gand A":25000000.0,"Salaries And Wages":52000000.0,"Gross Profit":2258000000.0,"Cost Of Revenue":1890000000.0,"Total Revenue":4148000000.0,"Operating Revenue":4148000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-24320000.0,"Tax Rate For Calcs":0.08,"Normalized EBITDA":2156000000.0,"Total Unusual Items":-304000000.0,"Total Unusual Items Excluding Goodwill":-304000000.0,"Net Income From Continuing Operation Net Minority Interest":811000000.0,"Reconciled Depreciation":436000000.0,"Reconciled Cost Of Revenue":1878000000.0,"EBITDA":1852000000.0,"EBIT":1416000000.0,"Net Interest Income":-48000000.0,"Interest Expense":58000000.0,"Interest Income":12000000.0,"Normalized Income":1090680000.0,"Net Income From Continuing And Discontinued Operation":811000000.0,"Total Expenses":1991000000.0,"Diluted Average Shares":1716000000.0,"Basic Average Shares":1716000000.0,"Diluted EPS":0.47,"Basic EPS":0.47,"Diluted NI Availto Com Stockholders":811000000.0,"Net Income Common Stockholders":811000000.0,"Net Income":811000000.0,"Minority Interests":-445000000.0,"Net Income Including Noncontrolling Interests":1256000000.0,"Net Income Continuous Operations":1256000000.0,"Tax Provision":102000000.0,"Pretax Income":1358000000.0,"Other Income Expense":-284000000.0,"Other Non Operating Income Expenses":-57000000.0,"Special Income Charges":-306000000.0,"Gain On Sale Of Ppe":745000000.0,"Gain On Sale Of Business":-1035000000.0,"Other Special Charges":16000000.0,"Write Off":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":77000000.0,"Gain On Sale Of Security":2000000.0,"Net Non Operating Interest Income Expense":-48000000.0,"Total Other Finance Cost":2000000.0,"Interest Expense Non Operating":58000000.0,"Interest Income Non Operating":12000000.0,"Operating Income":1690000000.0,"Operating Expense":113000000.0,"Other Operating Expenses":74000000.0,"Selling General And Administration":39000000.0,"General And Administrative Expense":39000000.0,"Other Gand A":39000000.0,"Salaries And Wages":9000000.0,"Gross Profit":1803000000.0,"Cost Of Revenue":1878000000.0,"Total Revenue":3681000000.0,"Operating Revenue":3681000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-44101983.002833,"Tax Rate For Calcs":0.262512,"Normalized EBITDA":1755000000.0,"Total Unusual Items":-168000000.0,"Total Unusual Items Excluding Goodwill":-168000000.0,"Net Income From Continuing Operation Net Minority Interest":474000000.0,"Reconciled Depreciation":411000000.0,"Reconciled Cost Of Revenue":1785000000.0,"EBITDA":1587000000.0,"EBIT":1176000000.0,"Net Interest Income":-52000000.0,"Interest Expense":117000000.0,"Interest Income":11000000.0,"Normalized Income":597898016.997167,"Net Income From Continuing And Discontinued Operation":474000000.0,"Total Expenses":1900000000.0,"Diluted Average Shares":1725000000.0,"Basic Average Shares":1725000000.0,"Diluted EPS":0.27,"Basic EPS":0.27,"Diluted NI Availto Com Stockholders":474000000.0,"Net Income Common Stockholders":474000000.0,"Net Income":474000000.0,"Minority Interests":-307000000.0,"Net Income Including Noncontrolling Interests":781000000.0,"Net Income Continuous Operations":781000000.0,"Tax Provision":278000000.0,"Pretax Income":1059000000.0,"Other Income Expense":-119000000.0,"Other Non Operating Income Expenses":-18000000.0,"Special Income Charges":-166000000.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Business":-67000000.0,"Other Special Charges":95000000.0,"Write Off":4000000.0,"Impairment Of Capital Assets":4000000.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":67000000.0,"Gain On Sale Of Security":-2000000.0,"Net Non Operating Interest Income Expense":-52000000.0,"Total Other Finance Cost":-54000000.0,"Interest Expense Non Operating":117000000.0,"Interest Income Non Operating":11000000.0,"Operating Income":1230000000.0,"Operating Expense":115000000.0,"Other Operating Expenses":73000000.0,"Selling General And Administration":42000000.0,"General And Administrative Expense":42000000.0,"Other Gand A":27000000.0,"Salaries And Wages":15000000.0,"Gross Profit":1345000000.0,"Cost Of Revenue":1785000000.0,"Total Revenue":3130000000.0,"Operating Revenue":3070000000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":1575000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-5000000.0,"Issuance Of Debt":null,"Capital Expenditure":-979000000.0,"End Cash Position":7131000000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":6706000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":425000000.0,"Financing Cash Flow":-1515000000.0,"Cash Flow From Continuing Financing Activities":-1515000000.0,"Net Other Financing Charges":-804000000.0,"Cash Dividends Paid":-697000000.0,"Common Stock Dividend Paid":-697000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-14000000.0,"Net Long Term Debt Issuance":-14000000.0,"Long Term Debt Payments":-5000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-614000000.0,"Cash Flow From Continuing Investing Activities":-614000000.0,"Net Other Investing Changes":147000000.0,"Dividends Received Cfi":110000000.0,"Net Investment Purchase And Sale":110000000.0,"Net Business Purchase And Sale":-4000000.0,"Sale Of Business":null,"Purchase Of Business":-4000000.0,"Net PPE Purchase And Sale":2000000.0,"Sale Of PPE":2000000.0,"Capital Expenditure Reported":-979000000.0,"Operating Cash Flow":2554000000.0,"Cash Flow From Continuing Operating Activities":2554000000.0,"Taxes Refund Paid":-366000000.0,"Interest Received Cfo":55000000.0,"Interest Paid Cfo":-49000000.0,"Change In Working Capital":-302000000.0,"Change In Other Current Liabilities":-5000000.0,"Change In Other Current Assets":-14000000.0,"Change In Payables And Accrued Expense":-250000000.0,"Change In Payable":-250000000.0,"Change In Account Payable":-250000000.0,"Change In Inventory":-52000000.0,"Change In Receivables":19000000.0,"Changes In Account Receivables":73000000.0,"Other Non Cash Items":-271000000.0,"Stock Based Compensation":38000000.0,"Asset Impairment Charge":16000000.0,"Deferred Tax":747000000.0,"Deferred Income Tax":747000000.0,"Depreciation Amortization Depletion":500000000.0,"Depreciation And Amortization":500000000.0,"Depreciation":500000000.0,"Operating Gains Losses":-295000000.0,"Earnings Losses From Equity Investments":-316000000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":20000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":2481000000.0},"2025-12-31":{"Free Cash Flow":1619000000.0,"Repurchase Of Capital Stock":-500000000.0,"Repayment Of Debt":-13000000.0,"Issuance Of Debt":null,"Capital Expenditure":-1107000000.0,"End Cash Position":6706000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":5069000000.0,"Effect Of Exchange Rate Changes":1000000.0,"Changes In Cash":1636000000.0,"Financing Cash Flow":-1368000000.0,"Cash Flow From Continuing Financing Activities":-1368000000.0,"Net Other Financing Charges":-561000000.0,"Cash Dividends Paid":-294000000.0,"Common Stock Dividend Paid":-294000000.0,"Net Common Stock Issuance":-500000000.0,"Common Stock Payments":-500000000.0,"Net Issuance Payments Of Debt":-13000000.0,"Net Long Term Debt Issuance":-13000000.0,"Long Term Debt Payments":-13000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":278000000.0,"Cash Flow From Continuing Investing Activities":278000000.0,"Net Other Investing Changes":77000000.0,"Dividends Received Cfi":100000000.0,"Net Investment Purchase And Sale":43000000.0,"Net Business Purchase And Sale":1163000000.0,"Sale Of Business":1163000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":2000000.0,"Sale Of PPE":2000000.0,"Capital Expenditure Reported":-1107000000.0,"Operating Cash Flow":2726000000.0,"Cash Flow From Continuing Operating Activities":2726000000.0,"Taxes Refund Paid":-616000000.0,"Interest Received Cfo":53000000.0,"Interest Paid Cfo":-134000000.0,"Change In Working Capital":27000000.0,"Change In Other Current Liabilities":-33000000.0,"Change In Other Current Assets":-51000000.0,"Change In Payables And Accrued Expense":-40000000.0,"Change In Payable":-40000000.0,"Change In Account Payable":-40000000.0,"Change In Inventory":347000000.0,"Change In Receivables":-196000000.0,"Changes In Account Receivables":-157000000.0,"Other Non Cash Items":-281000000.0,"Stock Based Compensation":103000000.0,"Asset Impairment Charge":7000000.0,"Deferred Tax":794000000.0,"Deferred Income Tax":794000000.0,"Depreciation Amortization Depletion":599000000.0,"Depreciation And Amortization":599000000.0,"Depreciation":599000000.0,"Operating Gains Losses":-1039000000.0,"Earnings Losses From Equity Investments":-154000000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":6000000.0,"Gain Loss On Sale Of Business":-160000000.0,"Net Income From Continuing Operations":3213000000.0},"2025-09-30":{"Free Cash Flow":1479000000.0,"Repurchase Of Capital Stock":-589000000.0,"Repayment Of Debt":-3000000.0,"Issuance Of Debt":null,"Capital Expenditure":-943000000.0,"End Cash Position":5069000000.0,"Other Cash Adjustment Outside Changein Cash":-32000000.0,"Beginning Cash Position":4802000000.0,"Effect Of Exchange Rate Changes":1000000.0,"Changes In Cash":266000000.0,"Financing Cash Flow":-1295000000.0,"Cash Flow From Continuing Financing Activities":-1295000000.0,"Net Other Financing Charges":-449000000.0,"Cash Dividends Paid":-254000000.0,"Common Stock Dividend Paid":-254000000.0,"Net Common Stock Issuance":-589000000.0,"Common Stock Payments":-589000000.0,"Net Issuance Payments Of Debt":-3000000.0,"Net Long Term Debt Issuance":-3000000.0,"Long Term Debt Payments":-3000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-861000000.0,"Cash Flow From Continuing Investing Activities":-861000000.0,"Net Other Investing Changes":20000000.0,"Dividends Received Cfi":63000000.0,"Net Investment Purchase And Sale":0.0,"Net Business Purchase And Sale":-1000000.0,"Sale Of Business":0.0,"Purchase Of Business":-1000000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-943000000.0,"Operating Cash Flow":2422000000.0,"Cash Flow From Continuing Operating Activities":2422000000.0,"Taxes Refund Paid":-261000000.0,"Interest Received Cfo":53000000.0,"Interest Paid Cfo":-18000000.0,"Change In Working Capital":184000000.0,"Change In Other Current Liabilities":27000000.0,"Change In Other Current Assets":-1000000.0,"Change In Payables And Accrued Expense":-53000000.0,"Change In Payable":-53000000.0,"Change In Account Payable":-53000000.0,"Change In Inventory":-68000000.0,"Change In Receivables":279000000.0,"Changes In Account Receivables":316000000.0,"Other Non Cash Items":-79000000.0,"Stock Based Compensation":98000000.0,"Asset Impairment Charge":3000000.0,"Deferred Tax":477000000.0,"Deferred Income Tax":477000000.0,"Depreciation Amortization Depletion":460000000.0,"Depreciation And Amortization":460000000.0,"Depreciation":460000000.0,"Operating Gains Losses":-399000000.0,"Earnings Losses From Equity Investments":-146000000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-3000000.0,"Gain Loss On Sale Of Business":-250000000.0,"Net Income From Continuing Operations":1904000000.0},"2025-06-30":{"Free Cash Flow":395000000.0,"Repurchase Of Capital Stock":-268000000.0,"Repayment Of Debt":-16000000.0,"Issuance Of Debt":13000000.0,"Capital Expenditure":-934000000.0,"End Cash Position":4802000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":4108000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":690000000.0,"Financing Cash Flow":-721000000.0,"Cash Flow From Continuing Financing Activities":-721000000.0,"Net Other Financing Charges":-280000000.0,"Cash Dividends Paid":-170000000.0,"Common Stock Dividend Paid":-170000000.0,"Net Common Stock Issuance":-268000000.0,"Common Stock Payments":-268000000.0,"Net Issuance Payments Of Debt":-3000000.0,"Net Long Term Debt Issuance":-3000000.0,"Long Term Debt Payments":-16000000.0,"Long Term Debt Issuance":13000000.0,"Investing Cash Flow":86000000.0,"Cash Flow From Continuing Investing Activities":86000000.0,"Net Other Investing Changes":-34000000.0,"Dividends Received Cfi":53000000.0,"Net Investment Purchase And Sale":0.0,"Net Business Purchase And Sale":999000000.0,"Sale Of Business":999000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":2000000.0,"Sale Of PPE":2000000.0,"Capital Expenditure Reported":-934000000.0,"Operating Cash Flow":1329000000.0,"Cash Flow From Continuing Operating Activities":1329000000.0,"Taxes Refund Paid":-425000000.0,"Interest Received Cfo":37000000.0,"Interest Paid Cfo":-114000000.0,"Change In Working Capital":-129000000.0,"Change In Other Current Liabilities":72000000.0,"Change In Other Current Assets":-15000000.0,"Change In Payables And Accrued Expense":64000000.0,"Change In Payable":64000000.0,"Change In Account Payable":64000000.0,"Change In Inventory":2000000.0,"Change In Receivables":-252000000.0,"Changes In Account Receivables":-216000000.0,"Other Non Cash Items":963000000.0,"Stock Based Compensation":27000000.0,"Asset Impairment Charge":0.0,"Deferred Tax":102000000.0,"Deferred Income Tax":102000000.0,"Depreciation Amortization Depletion":436000000.0,"Depreciation And Amortization":436000000.0,"Depreciation":436000000.0,"Operating Gains Losses":-824000000.0,"Earnings Losses From Equity Investments":-77000000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-2000000.0,"Gain Loss On Sale Of Business":1035000000.0,"Net Income From Continuing Operations":1256000000.0},"2025-03-31":{"Free Cash Flow":375000000.0,"Repurchase Of Capital Stock":-143000000.0,"Repayment Of Debt":-3000000.0,"Issuance Of Debt":null,"Capital Expenditure":-837000000.0,"End Cash Position":4108000000.0,"Other Cash Adjustment Outside Changein Cash":-4000000.0,"Beginning Cash Position":4074000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":38000000.0,"Financing Cash Flow":-439000000.0,"Cash Flow From Continuing Financing Activities":-439000000.0,"Net Other Financing Charges":-125000000.0,"Cash Dividends Paid":-172000000.0,"Common Stock Dividend Paid":-172000000.0,"Net Common Stock Issuance":-143000000.0,"Common Stock Payments":-143000000.0,"Net Issuance Payments Of Debt":1000000.0,"Net Long Term Debt Issuance":1000000.0,"Long Term Debt Payments":-3000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-739000000.0,"Cash Flow From Continuing Investing Activities":-739000000.0,"Net Other Investing Changes":60000000.0,"Dividends Received Cfi":38000000.0,"Net Investment Purchase And Sale":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-837000000.0,"Operating Cash Flow":1212000000.0,"Cash Flow From Continuing Operating Activities":1212000000.0,"Taxes Refund Paid":-166000000.0,"Interest Received Cfo":46000000.0,"Interest Paid Cfo":-25000000.0,"Change In Working Capital":-105000000.0,"Change In Other Current Liabilities":36000000.0,"Change In Other Current Assets":-2000000.0,"Change In Payables And Accrued Expense":-24000000.0,"Change In Payable":-24000000.0,"Change In Account Payable":-24000000.0,"Change In Inventory":-67000000.0,"Change In Receivables":-48000000.0,"Changes In Account Receivables":12000000.0,"Other Non Cash Items":10000000.0,"Stock Based Compensation":42000000.0,"Asset Impairment Charge":5000000.0,"Deferred Tax":278000000.0,"Deferred Income Tax":278000000.0,"Depreciation Amortization Depletion":411000000.0,"Depreciation And Amortization":411000000.0,"Depreciation":411000000.0,"Operating Gains Losses":-65000000.0,"Earnings Losses From Equity Investments":-67000000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":2000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":781000000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":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,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In 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":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-12000000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}