{"ticker":"CIG","downloaded_at":"2026-08-20","balance_sheet":{"2025-12-31":{"Treasury Shares Number":1100012.0,"Ordinary Shares Number":2860681883.0,"Share Issued":2861781895.0,"Net Debt":17564000000.0,"Total Debt":19883000000.0,"Tangible Book Value":10029000000.0,"Invested Capital":48042000000.0,"Working Capital":16000000.0,"Net Tangible Assets":10029000000.0,"Capital Lease Obligations":417000000.0,"Common Stock Equity":28576000000.0,"Total Capitalization":44990000000.0,"Total Equity Gross Minority Interest":28581000000.0,"Minority Interest":5000000.0,"Stockholders Equity":28576000000.0,"Other Equity Interest":-343217000.0,"Gains Losses Not Affecting Retained Earnings":14267000000.0,"Other Equity Adjustments":14267000000.0,"Retained Earnings":null,"Capital Stock":14309000000.0,"Common Stock":14309000000.0,"Total Liabilities Net Minority Interest":38447000000.0,"Total Non Current Liabilities Net Minority Interest":23985000000.0,"Other Non Current Liabilities":134000000.0,"Employee Benefits":2506000000.0,"Non Current Pension And Other Postretirement Benefit Plans":2506000000.0,"Tradeand Other Payables Non Current":643000000.0,"Non Current Deferred Liabilities":1569000000.0,"Non Current Deferred Taxes Liabilities":1569000000.0,"Long Term Debt And Capital Lease Obligation":16742000000.0,"Long Term Capital Lease Obligation":328000000.0,"Long Term Debt":16414000000.0,"Long Term Provisions":2243000000.0,"Current Liabilities":14462000000.0,"Other Current Liabilities":1395000000.0,"Current Debt And Capital Lease Obligation":3141000000.0,"Current Capital Lease Obligation":89000000.0,"Current Debt":3052000000.0,"Other Current Borrowings":3052000000.0,"Pensionand Other Post Retirement Benefit Plans Current":684000000.0,"Payables And Accrued Expenses":9242000000.0,"Current Accrued Expenses":3158000000.0,"Interest Payable":2928000000.0,"Payables":6084000000.0,"Total Tax Payable":1220000000.0,"Income Tax Payable":113000000.0,"Accounts Payable":4864000000.0,"Total Assets":67028000000.0,"Total Non Current Assets":52550000000.0,"Other Non Current Assets":1562000000.0,"Non Current Deferred Assets":1853000000.0,"Non Current Deferred Taxes Assets":1853000000.0,"Non Current Accounts Receivable":14573000000.0,"Investments And Advances":11455000000.0,"Other Investments":null,"Investmentin Financial Assets":8395000000.0,"Available For Sale Securities":8395000000.0,"Long Term Equity Investment":3060000000.0,"Goodwill And Other Intangible Assets":18547000000.0,"Other Intangible Assets":18547000000.0,"Net PPE":4560000000.0,"Accumulated Depreciation":-5820000000.0,"Gross PPE":10380000000.0,"Leases":272000000.0,"Construction In Progress":1149000000.0,"Other Properties":5539000000.0,"Current Assets":14478000000.0,"Other Current Assets":1933000000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Restricted Cash":240000000.0,"Receivables":7968000000.0,"Other Receivables":81000000.0,"Taxes Receivable":977000000.0,"Accounts Receivable":5795000000.0,"Cash Cash Equivalents And Short Term Investments":4337000000.0,"Other Short Term Investments":2435000000.0,"Cash And Cash Equivalents":1902000000.0,"Cash Equivalents":1630000000.0,"Cash Financial":272000000.0},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":2860681883.0,"Share Issued":2860681883.0,"Net Debt":13959000000.0,"Total Debt":15836000000.0,"Tangible Book Value":10708000000.0,"Invested Capital":44139000000.0,"Working Capital":-1637000000.0,"Net Tangible Assets":10708000000.0,"Capital Lease Obligations":425000000.0,"Common Stock Equity":28728000000.0,"Total Capitalization":41157000000.0,"Total Equity Gross Minority Interest":28734000000.0,"Minority Interest":6000000.0,"Stockholders Equity":28728000000.0,"Other Equity Interest":-839000000.0,"Gains Losses Not Affecting Retained Earnings":13969000000.0,"Other Equity Adjustments":13969000000.0,"Retained Earnings":1289000000.0,"Capital Stock":14309000000.0,"Common Stock":14309000000.0,"Total Liabilities Net Minority Interest":36016000000.0,"Total Non Current Liabilities Net Minority Interest":21132000000.0,"Other Non Current Liabilities":130000000.0,"Employee Benefits":4037000000.0,"Non Current Pension And Other Postretirement Benefit Plans":4037000000.0,"Tradeand Other Payables Non Current":640000000.0,"Non Current Deferred Liabilities":1415000000.0,"Non Current Deferred Taxes Liabilities":1415000000.0,"Long Term Debt And Capital Lease Obligation":12766000000.0,"Long Term Capital Lease Obligation":337000000.0,"Long Term Debt":12429000000.0,"Long Term Provisions":2001000000.0,"Current Liabilities":14884000000.0,"Other Current Liabilities":1489000000.0,"Current Debt And Capital Lease Obligation":3070000000.0,"Current Capital Lease Obligation":88000000.0,"Current Debt":2982000000.0,"Other Current Borrowings":2982000000.0,"Pensionand Other Post Retirement Benefit Plans Current":343000000.0,"Payables And Accrued Expenses":9982000000.0,"Current Accrued Expenses":3678000000.0,"Interest Payable":3413000000.0,"Payables":6304000000.0,"Total Tax Payable":1267000000.0,"Income Tax Payable":192000000.0,"Accounts Payable":5037000000.0,"Total Assets":64750000000.0,"Total Non Current Assets":51503000000.0,"Other Non Current Assets":1438000000.0,"Non Current Deferred Assets":2396000000.0,"Non Current Deferred Taxes Assets":2396000000.0,"Non Current Accounts Receivable":13971000000.0,"Investments And Advances":11282000000.0,"Other Investments":3234000000.0,"Investmentin Financial Assets":8048000000.0,"Available For Sale Securities":8048000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":18020000000.0,"Other Intangible Assets":null,"Net PPE":4396000000.0,"Accumulated Depreciation":null,"Gross PPE":4396000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":4396000000.0,"Current Assets":13247000000.0,"Other Current Assets":1892000000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":64000000.0,"Restricted Cash":48000000.0,"Receivables":7572000000.0,"Other Receivables":82000000.0,"Taxes Receivable":796000000.0,"Accounts Receivable":5570000000.0,"Cash Cash Equivalents And Short Term Investments":3671000000.0,"Other Short Term Investments":2219000000.0,"Cash And Cash Equivalents":1452000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":1100012.0,"Ordinary Shares Number":2860681883.0,"Share Issued":2861781895.0,"Net Debt":11999000000.0,"Total Debt":15660000000.0,"Tangible Book Value":10828000000.0,"Invested Capital":43158000000.0,"Working Capital":869000000.0,"Net Tangible Assets":10828000000.0,"Capital Lease Obligations":417000000.0,"Common Stock Equity":27915000000.0,"Total Capitalization":40522000000.0,"Total Equity Gross Minority Interest":27921000000.0,"Minority Interest":6000000.0,"Stockholders Equity":27915000000.0,"Other Equity Interest":-863000000.0,"Gains Losses Not Affecting Retained Earnings":13969000000.0,"Other Equity Adjustments":13969000000.0,"Retained Earnings":500000000.0,"Capital Stock":14309000000.0,"Common Stock":14309000000.0,"Total Liabilities Net Minority Interest":35981000000.0,"Total Non Current Liabilities Net Minority Interest":21378000000.0,"Other Non Current Liabilities":144000000.0,"Employee Benefits":4082000000.0,"Non Current Pension And Other Postretirement Benefit Plans":4082000000.0,"Tradeand Other Payables Non Current":662000000.0,"Non Current Deferred Liabilities":1512000000.0,"Non Current Deferred Taxes Liabilities":1512000000.0,"Long Term Debt And Capital Lease Obligation":12944000000.0,"Long Term Capital Lease Obligation":337000000.0,"Long Term Debt":12607000000.0,"Long Term Provisions":1920000000.0,"Current Liabilities":14603000000.0,"Other Current Liabilities":1557000000.0,"Current Debt And Capital Lease Obligation":2716000000.0,"Current Capital Lease Obligation":80000000.0,"Current Debt":2636000000.0,"Other Current Borrowings":2636000000.0,"Pensionand Other Post Retirement Benefit Plans Current":345000000.0,"Payables And Accrued Expenses":9985000000.0,"Current Accrued Expenses":4310000000.0,"Interest Payable":4100000000.0,"Payables":5675000000.0,"Total Tax Payable":1259000000.0,"Income Tax Payable":128000000.0,"Accounts Payable":4416000000.0,"Total Assets":63902000000.0,"Total Non Current Assets":48430000000.0,"Other Non Current Assets":1337000000.0,"Non Current Deferred Assets":2367000000.0,"Non Current Deferred Taxes Assets":2367000000.0,"Non Current Accounts Receivable":13023000000.0,"Investments And Advances":10493000000.0,"Other Investments":null,"Investmentin Financial Assets":7239000000.0,"Available For Sale Securities":7239000000.0,"Long Term Equity Investment":3254000000.0,"Goodwill And Other Intangible Assets":17087000000.0,"Other Intangible Assets":null,"Net PPE":4123000000.0,"Accumulated Depreciation":null,"Gross PPE":4123000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":4123000000.0,"Current Assets":15472000000.0,"Other Current Assets":1260000000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":58000000.0,"Restricted Cash":784000000.0,"Receivables":7338000000.0,"Other Receivables":75000000.0,"Taxes Receivable":566000000.0,"Accounts Receivable":5518000000.0,"Cash Cash Equivalents And Short Term Investments":6032000000.0,"Other Short Term Investments":2788000000.0,"Cash And Cash Equivalents":3244000000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":1100012.0,"Ordinary Shares Number":2860681883.0,"Share Issued":2861781895.0,"Net Debt":10382000000.0,"Total Debt":12709000000.0,"Tangible Book Value":10571000000.0,"Invested Capital":39657000000.0,"Working Capital":-1914000000.0,"Net Tangible Assets":10571000000.0,"Capital Lease Obligations":429000000.0,"Common Stock Equity":27377000000.0,"Total Capitalization":36780000000.0,"Total Equity Gross Minority Interest":27382000000.0,"Minority Interest":5000000.0,"Stockholders Equity":27377000000.0,"Other Equity Interest":-899864000.0,"Gains Losses Not Affecting Retained Earnings":13068000000.0,"Other Equity Adjustments":13068000000.0,"Retained Earnings":null,"Capital Stock":14309000000.0,"Common Stock":14309000000.0,"Total Liabilities Net Minority Interest":32345000000.0,"Total Non Current Liabilities Net Minority Interest":18199000000.0,"Other Non Current Liabilities":143000000.0,"Employee Benefits":4073000000.0,"Non Current Pension And Other Postretirement Benefit Plans":4073000000.0,"Tradeand Other Payables Non Current":662000000.0,"Non Current Deferred Liabilities":1543000000.0,"Non Current Deferred Taxes Liabilities":1543000000.0,"Long Term Debt And Capital Lease Obligation":9753000000.0,"Long Term Capital Lease Obligation":350000000.0,"Long Term Debt":9403000000.0,"Long Term Provisions":1853000000.0,"Current Liabilities":14146000000.0,"Other Current Liabilities":1401000000.0,"Current Debt And Capital Lease Obligation":2956000000.0,"Current Capital Lease Obligation":79000000.0,"Current Debt":2877000000.0,"Other Current Borrowings":2877000000.0,"Pensionand Other Post Retirement Benefit Plans Current":344000000.0,"Payables And Accrued Expenses":9445000000.0,"Current Accrued Expenses":3828000000.0,"Interest Payable":3611000000.0,"Payables":5617000000.0,"Total Tax Payable":1414000000.0,"Income Tax Payable":119000000.0,"Accounts Payable":4203000000.0,"Total Assets":59727000000.0,"Total Non Current Assets":47495000000.0,"Other Non Current Assets":1357000000.0,"Non Current Deferred Assets":2334000000.0,"Non Current Deferred Taxes Assets":2334000000.0,"Non Current Accounts Receivable":12658000000.0,"Investments And Advances":10238000000.0,"Other Investments":null,"Investmentin Financial Assets":7017000000.0,"Available For Sale Securities":7017000000.0,"Long Term Equity Investment":3221000000.0,"Goodwill And Other Intangible Assets":16806000000.0,"Other Intangible Assets":16806000000.0,"Net PPE":4102000000.0,"Accumulated Depreciation":-5609000000.0,"Gross PPE":9711000000.0,"Leases":264000000.0,"Construction In Progress":1656000000.0,"Other Properties":4452000000.0,"Current Assets":12232000000.0,"Other Current Assets":1129000000.0,"Hedging Assets Current":0.0,"Assets Held For Sale Current":57000000.0,"Restricted Cash":235000000.0,"Receivables":7365000000.0,"Other Receivables":111000000.0,"Taxes Receivable":518000000.0,"Accounts Receivable":5596000000.0,"Cash Cash Equivalents And Short Term Investments":3446000000.0,"Other Short Term Investments":1548000000.0,"Cash And Cash Equivalents":1898000000.0,"Cash Equivalents":1629000000.0,"Cash Financial":269000000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.06673,"Normalized EBITDA":1645000000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":979000000.0,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":8750000000.0,"EBITDA":1645000000.0,"EBIT":1645000000.0,"Net Interest Income":-338000000.0,"Interest Expense":596000000.0,"Interest Income":258000000.0,"Normalized Income":979000000.0,"Net Income From Continuing And Discontinued Operation":979000000.0,"Total Expenses":-111479000000.0,"Diluted Average Shares":2860681883.0,"Basic Average Shares":2860681883.0,"Diluted EPS":0.342226,"Basic EPS":0.342226,"Diluted NI Availto Com Stockholders":979000000.0,"Net Income Common Stockholders":979000000.0,"Net Income":979000000.0,"Net Income Including Noncontrolling Interests":979000000.0,"Net Income Continuous Operations":979000000.0,"Tax Provision":70000000.0,"Pretax Income":1049000000.0,"Other Income Expense":78000000.0,"Other Non Operating Income Expenses":26000000.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":52000000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-338000000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":596000000.0,"Interest Income Non Operating":258000000.0,"Operating Income":10453390000000.0,"Operating Expense":-120229000000.0,"Other Operating Expenses":-120514000000.0,"Other Taxes":null,"Provision For Doubtful Accounts":83000000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":202000000.0,"General And Administrative Expense":202000000.0,"Other Gand A":202000000.0,"Salaries And Wages":null,"Gross Profit":10333161000000.0,"Cost Of Revenue":8750000000.0,"Total Revenue":10341911000000.0,"Excise Taxes":3808707000000.0,"Operating Revenue":13082733000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":41532865.090081,"Tax Rate For Calcs":0.159695,"Normalized EBITDA":2395917000.0,"Total Unusual Items":260076000.0,"Total Unusual Items Excluding Goodwill":260076000.0,"Net Income From Continuing Operation Net Minority Interest":1874377000.0,"Reconciled Depreciation":-309240000.0,"Reconciled Cost Of Revenue":9855157000.0,"EBITDA":2655993000.0,"EBIT":2655993000.0,"Net Interest Income":-320215000.0,"Interest Expense":424378000.0,"Interest Income":176602000.0,"Normalized Income":1655833865.090081,"Net Income From Continuing And Discontinued Operation":1874377000.0,"Total Expenses":9204852000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":1874377000.0,"Net Income Common Stockholders":1874377000.0,"Net Income":1874377000.0,"Net Income Including Noncontrolling Interests":1875237000.0,"Net Income Continuous Operations":1875237000.0,"Tax Provision":356378000.0,"Pretax Income":2231615000.0,"Other Income Expense":163831000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":102755000.0,"Gain On Sale Of Security":149705000.0,"Net Non Operating Interest Income Expense":-320215000.0,"Total Other Finance Cost":72439000.0,"Interest Expense Non Operating":424378000.0,"Interest Income Non Operating":176602000.0,"Operating Income":2387937000.0,"Operating Expense":-650305000.0,"Other Operating Expenses":-90050000.0,"Other Taxes":59899000.0,"Provision For Doubtful Accounts":46970000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":-684466000.0,"General And Administrative Expense":-684466000.0,"Other Gand A":44269000.0,"Salaries And Wages":null,"Gross Profit":1737632000.0,"Cost Of Revenue":9855157000.0,"Total Revenue":11592789000.0,"Excise Taxes":-3826912000.0,"Operating Revenue":14153139000.0},"2025-09-30":{"Tax Effect Of Unusual Items":5546000.0,"Tax Rate For Calcs":0.059,"Normalized EBITDA":2285529000.0,"Total Unusual Items":94000000.0,"Total Unusual Items Excluding Goodwill":94000000.0,"Net Income From Continuing Operation Net Minority Interest":796742000.0,"Reconciled Depreciation":1110000000.0,"Reconciled Cost Of Revenue":9019116000.0,"EBITDA":2379529000.0,"EBIT":1269529000.0,"Net Interest Income":-312000000.0,"Interest Expense":423000000.0,"Interest Income":43000000.0,"Normalized Income":708288000.0,"Net Income From Continuing And Discontinued Operation":796742000.0,"Total Expenses":9503802000.0,"Diluted Average Shares":2860681883.0,"Basic Average Shares":2860681883.0,"Diluted EPS":0.278515,"Basic EPS":0.278515,"Diluted NI Availto Com Stockholders":796742000.0,"Net Income Common Stockholders":796742000.0,"Net Income":796742000.0,"Net Income Including Noncontrolling Interests":796742000.0,"Net Income Continuous Operations":796742000.0,"Tax Provision":49787000.0,"Pretax Income":846529000.0,"Other Income Expense":134708000.0,"Other Non Operating Income Expenses":-263105000000.0,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":40708000.0,"Gain On Sale Of Security":94000000.0,"Net Non Operating Interest Income Expense":-312000000.0,"Total Other Finance Cost":-68000000.0,"Interest Expense Non Operating":423000000.0,"Interest Income Non Operating":43000000.0,"Operating Income":1023883000.0,"Operating Expense":484686000.0,"Other Operating Expenses":171049000.0,"Other Taxes":58000000.0,"Provision For Doubtful Accounts":60304000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":195333000.0,"General And Administrative Expense":195333000.0,"Other Gand A":195333000.0,"Salaries And Wages":null,"Gross Profit":1508569000.0,"Cost Of Revenue":9019116000.0,"Total Revenue":10527685000.0,"Excise Taxes":3826912000.0,"Operating Revenue":12974706000.0},"2025-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":1944974000.0,"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":2135871000.0,"EBIT":1767631000.0,"Net Interest Income":-417071000.0,"Interest Expense":389541000.0,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":9259449000.0,"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,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-417071000.0,"Total Other Finance Cost":136790000.0,"Interest Expense Non Operating":389541000.0,"Interest Income Non Operating":null,"Operating Income":1526846000.0,"Operating Expense":623287000.0,"Other Operating Expenses":null,"Other Taxes":67715000.0,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Excise Taxes":null,"Operating Revenue":null},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.144152,"Normalized EBITDA":2021000000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":1039000000.0,"Reconciled Depreciation":364000000.0,"Reconciled Cost Of Revenue":8004000000.0,"EBITDA":2021000000.0,"EBIT":1657000000.0,"Net Interest Income":-249000000.0,"Interest Expense":443000000.0,"Interest Income":194000000.0,"Normalized Income":1039000000.0,"Net Income From Continuing And Discontinued Operation":1039000000.0,"Total Expenses":-130033000000.0,"Diluted Average Shares":2860681883.0,"Basic Average Shares":2860681883.0,"Diluted EPS":0.3632,"Basic EPS":0.3632,"Diluted NI Availto Com Stockholders":1039000000.0,"Net Income Common Stockholders":1039000000.0,"Net Income":1039000000.0,"Net Income Including Noncontrolling Interests":1039000000.0,"Net Income Continuous Operations":1039000000.0,"Tax Provision":175000000.0,"Pretax Income":1214000000.0,"Other Income Expense":42000000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Write Off":null,"Earnings From Equity Interest":42000000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-249000000.0,"Total Other Finance Cost":8000000.0,"Interest Expense Non Operating":443000000.0,"Interest Income Non Operating":194000000.0,"Operating Income":9835807000000.0,"Operating Expense":-138037000000.0,"Other Operating Expenses":-138282000000.0,"Other Taxes":66000000.0,"Provision For Doubtful Accounts":51000000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":194000000.0,"General And Administrative Expense":194000000.0,"Other Gand A":194000000.0,"Salaries And Wages":null,"Gross Profit":9697770000000.0,"Cost Of Revenue":8004000000.0,"Total Revenue":9705774000000.0,"Excise Taxes":3370772000000.0,"Operating Revenue":12326213000000.0},"2024-12-31":{"Tax Effect Of Unusual Items":-13017015.16171,"Tax Rate For Calcs":0.136328,"Normalized EBITDA":null,"Total Unusual Items":-95483000.0,"Total Unusual Items Excluding Goodwill":-95483000.0,"Net Income From Continuing Operation Net Minority Interest":996422000.0,"Reconciled Depreciation":-303452000.0,"Reconciled Cost Of Revenue":10709493000.0,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":-192872000.0,"Normalized Income":1078887984.83829,"Net Income From Continuing And Discontinued Operation":996422000.0,"Total Expenses":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":996422000.0,"Net Income Common Stockholders":996422000.0,"Net Income":996422000.0,"Net Income Including Noncontrolling Interests":997326000.0,"Net Income Continuous Operations":997326000.0,"Tax Provision":157425000.0,"Pretax Income":1154751000.0,"Other Income Expense":-1582983000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-8102000.0,"Write Off":17113000.0,"Earnings From Equity Interest":33131000.0,"Gain On Sale Of Security":-87381000.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":203390000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":-192872000.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":540756000.0,"Other Taxes":-1493589000.0,"Provision For Doubtful Accounts":72403000.0,"Depreciation Amortization Depletion Income Statement":-332386000.0,"Depreciation And Amortization In Income Statement":-332386000.0,"Selling General And Administration":125247000.0,"General And Administrative Expense":125247000.0,"Other Gand A":null,"Salaries And Wages":-147518000.0,"Gross Profit":-1341548000.0,"Cost Of Revenue":10738427000.0,"Total Revenue":9396879000.0,"Excise Taxes":-8621313000.0,"Operating Revenue":13555397000.0}},"cashflow":{"2025-12-31":{"Free Cash Flow":2026563000.0,"Repayment Of Debt":2155022000.0,"Issuance Of Debt":-812036000.0,"Capital Expenditure":null,"End Cash Position":1902000000.0,"Beginning Cash Position":1452000000.0,"Changes In Cash":590437000.0,"Financing Cash Flow":925702000.0,"Cash Flow From Continuing Financing Activities":925702000.0,"Cash Dividends Paid":1775000000.0,"Net Issuance Payments Of Debt":1342986000.0,"Net Long Term Debt Issuance":1342986000.0,"Long Term Debt Payments":2155022000.0,"Long Term Debt Issuance":-812036000.0,"Investing Cash Flow":1357906000.0,"Cash Flow From Continuing Investing Activities":1357906000.0,"Net Investment Purchase And Sale":834006000.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-1407000.0,"Sale Of Business":1000000.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":4121229000.0,"Sale Of PPE":93000000.0,"Purchase Of PPE":4028229000.0,"Operating Cash Flow":-1693171000.0,"Cash Flow From Continuing Operating Activities":-1693171000.0,"Interest Paid Cfo":127310000.0,"Dividend Received Cfo":-3723000.0,"Change In Working Capital":null,"Change In Receivables":null,"Other Non Cash Items":802439000.0,"Provisionand Write Offof Assets":43584000.0,"Deferred Tax":-216835000.0,"Deferred Income Tax":-216835000.0,"Depreciation Amortization Depletion":-309240000.0,"Depreciation And Amortization":-309240000.0,"Operating Gains Losses":-1284192000.0,"Pension And Employee Benefit Expense":-1278729000.0,"Earnings Losses From Equity Investments":78537000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":8000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-352021000.0},"2025-09-30":{"Free Cash Flow":-996000000.0,"Repayment Of Debt":-2525000000.0,"Issuance Of Debt":5184000000.0,"Capital Expenditure":-4420000000.0,"End Cash Position":1452000000.0,"Beginning Cash Position":1898000000.0,"Changes In Cash":-446000000.0,"Financing Cash Flow":884000000.0,"Cash Flow From Continuing Financing Activities":884000000.0,"Cash Dividends Paid":-1775000000.0,"Net Issuance Payments Of Debt":2659000000.0,"Net Long Term Debt Issuance":2659000000.0,"Long Term Debt Payments":-2525000000.0,"Long Term Debt Issuance":5184000000.0,"Investing Cash Flow":-4754000000.0,"Cash Flow From Continuing Investing Activities":-4754000000.0,"Net Investment Purchase And Sale":-334000000.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-4420000000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-4420000000.0,"Operating Cash Flow":3424000000.0,"Cash Flow From Continuing Operating Activities":3424000000.0,"Interest Paid Cfo":-992000000.0,"Dividend Received Cfo":165000000.0,"Change In Working Capital":null,"Change In Receivables":null,"Other Non Cash Items":-919000000.0,"Provisionand Write Offof Assets":467000000.0,"Deferred Tax":415000000.0,"Deferred Income Tax":415000000.0,"Depreciation Amortization Depletion":1110000000.0,"Depreciation And Amortization":1110000000.0,"Operating Gains Losses":154000000.0,"Pension And Employee Benefit Expense":317000000.0,"Earnings Losses From Equity Investments":-160000000.0,"Gain Loss On Investment Securities":3000000.0,"Net Foreign Currency Exchange Gain Loss":-6000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":3024000000.0},"2025-03-31":{"Free Cash Flow":-390000000.0,"Repayment Of Debt":-339000000.0,"Issuance Of Debt":3076000000.0,"Capital Expenditure":-1762000000.0,"End Cash Position":3244000000.0,"Beginning Cash Position":1898000000.0,"Changes In Cash":1346000000.0,"Financing Cash Flow":2737000000.0,"Cash Flow From Continuing Financing Activities":2737000000.0,"Cash Dividends Paid":0.0,"Net Issuance Payments Of Debt":2737000000.0,"Net Long Term Debt Issuance":2737000000.0,"Long Term Debt Payments":-339000000.0,"Long Term Debt Issuance":3076000000.0,"Investing Cash Flow":-2763000000.0,"Cash Flow From Continuing Investing Activities":-2763000000.0,"Net Investment Purchase And Sale":-1001000000.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1762000000.0,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":1372000000.0,"Cash Flow From Continuing Operating Activities":1372000000.0,"Interest Paid Cfo":-219000000.0,"Dividend Received Cfo":45000000.0,"Change In Working Capital":null,"Change In Receivables":null,"Other Non Cash Items":-279000000.0,"Provisionand Write Offof Assets":187000000.0,"Deferred Tax":175000000.0,"Deferred Income Tax":175000000.0,"Depreciation Amortization Depletion":364000000.0,"Depreciation And Amortization":364000000.0,"Operating Gains Losses":60000000.0,"Pension And Employee Benefit Expense":102000000.0,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":-42000000.0,"Net Income From Continuing Operations":1039000000.0},"2024-12-31":{"Free Cash Flow":1191584000.0,"Repayment Of Debt":-1714544000.0,"Issuance Of Debt":-1747302000.0,"Capital Expenditure":null,"End Cash Position":1898000000.0,"Beginning Cash Position":3661000000.0,"Changes In Cash":-1789767000.0,"Financing Cash Flow":-3341023000.0,"Cash Flow From Continuing Financing Activities":-3341023000.0,"Cash Dividends Paid":-1317000000.0,"Net Issuance Payments Of Debt":-3461846000.0,"Net Long Term Debt Issuance":-3461846000.0,"Long Term Debt Payments":-1714544000.0,"Long Term Debt Issuance":-1747302000.0,"Investing Cash Flow":3614031000.0,"Cash Flow From Continuing Investing Activities":3614031000.0,"Net Investment Purchase And Sale":464727000.0,"Sale Of Investment":8532234000.0,"Purchase Of Investment":-8067507000.0,"Net Business Purchase And Sale":2729426000.0,"Sale Of Business":2698068000.0,"Purchase Of Business":31358000.0,"Net PPE Purchase And Sale":3386146000.0,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":-2062775000.0,"Cash Flow From Continuing Operating Activities":-2062775000.0,"Interest Paid Cfo":40974000.0,"Dividend Received Cfo":null,"Change In Working Capital":-217840000.0,"Change In Receivables":-713546000.0,"Other Non Cash Items":316606000.0,"Provisionand Write Offof Assets":808893000.0,"Deferred Tax":-1167152000.0,"Deferred Income Tax":-1167152000.0,"Depreciation Amortization Depletion":-303452000.0,"Depreciation And Amortization":-303452000.0,"Operating Gains Losses":66929000.0,"Pension And Employee Benefit Expense":-121837000.0,"Earnings Losses From Equity Investments":96212000.0,"Gain Loss On Investment Securities":1707050000.0,"Net Foreign Currency Exchange Gain Loss":-40485000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-1844477000.0}}}