{"ticker":"CMG","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":1267838000.0,"Share Issued":1267838000.0,"Total Debt":5419196000.0,"Tangible Book Value":2177852000.0,"Invested Capital":2199791000.0,"Working Capital":-374341000.0,"Net Tangible Assets":2177852000.0,"Capital Lease Obligations":5419196000.0,"Common Stock Equity":2199791000.0,"Total Capitalization":2199791000.0,"Total Equity Gross Minority Interest":2199791000.0,"Stockholders Equity":2199791000.0,"Gains Losses Not Affecting Retained Earnings":-9233000.0,"Other Equity Adjustments":-9233000.0,"Treasury Stock":null,"Retained Earnings":-67164000.0,"Additional Paid In Capital":2263510000.0,"Capital Stock":12678000.0,"Common Stock":12678000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":6664794000.0,"Total Non Current Liabilities Net Minority Interest":5349714000.0,"Other Non Current Liabilities":84047000.0,"Non Current Deferred Liabilities":163473000.0,"Non Current Deferred Taxes Liabilities":163473000.0,"Long Term Debt And Capital Lease Obligation":5102194000.0,"Long Term Capital Lease Obligation":5102194000.0,"Current Liabilities":1315080000.0,"Current Deferred Liabilities":218795000.0,"Current Deferred Revenue":218795000.0,"Current Debt And Capital Lease Obligation":317002000.0,"Current Capital Lease Obligation":317002000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":779283000.0,"Current Accrued Expenses":503615000.0,"Payables":275668000.0,"Total Tax Payable":20543000.0,"Income Tax Payable":20543000.0,"Accounts Payable":255125000.0,"Total Assets":8864585000.0,"Total Non Current Assets":7923846000.0,"Other Non Current Assets":169585000.0,"Non Current Note Receivables":11206000.0,"Investments And Advances":85873000.0,"Other Investments":36490000.0,"Investmentin Financial Assets":49383000.0,"Held To Maturity Securities":7801000.0,"Available For Sale Securities":41582000.0,"Goodwill And Other Intangible Assets":21939000.0,"Goodwill":21939000.0,"Net PPE":7635243000.0,"Accumulated Depreciation":null,"Gross PPE":7635243000.0,"Leases":null,"Construction In Progress":null,"Other Properties":7635243000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":940739000.0,"Other Current Assets":115953000.0,"Prepaid Assets":null,"Inventory":46622000.0,"Receivables":106101000.0,"Taxes Receivable":0.0,"Notes Receivable":5794000.0,"Accounts Receivable":100307000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":672063000.0,"Other Short Term Investments":443864000.0,"Cash And Cash Equivalents":228199000.0,"Cash Equivalents":128477000.0,"Cash Financial":99722000.0},"2026-03-31":{"Ordinary Shares Number":1287050000.0,"Share Issued":1287050000.0,"Total Debt":5245880000.0,"Tangible Book Value":2385696000.0,"Invested Capital":2407635000.0,"Working Capital":-100034000.0,"Net Tangible Assets":2385696000.0,"Capital Lease Obligations":5245880000.0,"Common Stock Equity":2407635000.0,"Total Capitalization":2407635000.0,"Total Equity Gross Minority Interest":2407635000.0,"Stockholders Equity":2407635000.0,"Gains Losses Not Affecting Retained Earnings":-8013000.0,"Other Equity Adjustments":-8013000.0,"Treasury Stock":null,"Retained Earnings":167670000.0,"Additional Paid In Capital":2235107000.0,"Capital Stock":12871000.0,"Common Stock":12871000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":6395584000.0,"Total Non Current Liabilities Net Minority Interest":5158231000.0,"Other Non Current Liabilities":78943000.0,"Non Current Deferred Liabilities":143559000.0,"Non Current Deferred Taxes Liabilities":143559000.0,"Long Term Debt And Capital Lease Obligation":4935729000.0,"Long Term Capital Lease Obligation":4935729000.0,"Current Liabilities":1237353000.0,"Current Deferred Liabilities":207417000.0,"Current Deferred Revenue":207417000.0,"Current Debt And Capital Lease Obligation":310151000.0,"Current Capital Lease Obligation":310151000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":719785000.0,"Current Accrued Expenses":423832000.0,"Payables":295953000.0,"Total Tax Payable":48666000.0,"Income Tax Payable":48666000.0,"Accounts Payable":247287000.0,"Total Assets":8803219000.0,"Total Non Current Assets":7665900000.0,"Other Non Current Assets":165578000.0,"Non Current Note Receivables":10250000.0,"Investments And Advances":86147000.0,"Other Investments":35364000.0,"Investmentin Financial Assets":50783000.0,"Held To Maturity Securities":9201000.0,"Available For Sale Securities":41582000.0,"Goodwill And Other Intangible Assets":21939000.0,"Goodwill":21939000.0,"Net PPE":7381986000.0,"Accumulated Depreciation":null,"Gross PPE":7381986000.0,"Leases":null,"Construction In Progress":null,"Other Properties":7381986000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1137319000.0,"Other Current Assets":126278000.0,"Prepaid Assets":null,"Inventory":44685000.0,"Receivables":97517000.0,"Taxes Receivable":0.0,"Notes Receivable":2583000.0,"Accounts Receivable":94934000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":868839000.0,"Other Short Term Investments":622203000.0,"Cash And Cash Equivalents":246636000.0,"Cash Equivalents":188725000.0,"Cash Financial":57911000.0},"2025-12-31":{"Ordinary Shares Number":1304360000.0,"Share Issued":1304360000.0,"Total Debt":5075814000.0,"Tangible Book Value":2808668000.0,"Invested Capital":2830607000.0,"Working Capital":278811000.0,"Net Tangible Assets":2808668000.0,"Capital Lease Obligations":5075814000.0,"Common Stock Equity":2830607000.0,"Total Capitalization":2830607000.0,"Total Equity Gross Minority Interest":2830607000.0,"Stockholders Equity":2830607000.0,"Gains Losses Not Affecting Retained Earnings":-7289000.0,"Other Equity Adjustments":-7289000.0,"Treasury Stock":null,"Retained Earnings":619908000.0,"Additional Paid In Capital":2204944000.0,"Capital Stock":13044000.0,"Common Stock":13044000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":6163924000.0,"Total Non Current Liabilities Net Minority Interest":4975782000.0,"Other Non Current Liabilities":76674000.0,"Non Current Deferred Liabilities":125674000.0,"Non Current Deferred Taxes Liabilities":125674000.0,"Long Term Debt And Capital Lease Obligation":4773434000.0,"Long Term Capital Lease Obligation":4773434000.0,"Current Liabilities":1188142000.0,"Current Deferred Liabilities":240375000.0,"Current Deferred Revenue":240375000.0,"Current Debt And Capital Lease Obligation":302380000.0,"Current Capital Lease Obligation":302380000.0,"Pensionand Other Post Retirement Benefit Plans Current":44266000.0,"Current Provisions":39149000.0,"Payables And Accrued Expenses":561972000.0,"Current Accrued Expenses":301634000.0,"Payables":260338000.0,"Total Tax Payable":47525000.0,"Income Tax Payable":null,"Accounts Payable":212813000.0,"Total Assets":8994531000.0,"Total Non Current Assets":7527578000.0,"Other Non Current Assets":166145000.0,"Non Current Note Receivables":null,"Investments And Advances":197123000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":21939000.0,"Goodwill":21939000.0,"Net PPE":7142371000.0,"Accumulated Depreciation":-2531317000.0,"Gross PPE":9673688000.0,"Leases":3260533000.0,"Construction In Progress":168583000.0,"Other Properties":5910203000.0,"Machinery Furniture Equipment":321426000.0,"Land And Improvements":12943000.0,"Properties":0.0,"Current Assets":1466953000.0,"Other Current Assets":22350000.0,"Prepaid Assets":98100000.0,"Inventory":49508000.0,"Receivables":252388000.0,"Taxes Receivable":91393000.0,"Notes Receivable":4529000.0,"Accounts Receivable":156466000.0,"Allowance For Doubtful Accounts Receivable":-1670000.0,"Gross Accounts Receivable":158136000.0,"Cash Cash Equivalents And Short Term Investments":1044607000.0,"Other Short Term Investments":694062000.0,"Cash And Cash Equivalents":350545000.0,"Cash Equivalents":287908000.0,"Cash Financial":62637000.0},"2025-09-30":{"Ordinary Shares Number":1325678000.0,"Share Issued":1325678000.0,"Total Debt":4980117000.0,"Tangible Book Value":3199899000.0,"Invested Capital":3221838000.0,"Working Capital":623716000.0,"Net Tangible Assets":3199899000.0,"Capital Lease Obligations":4980117000.0,"Common Stock Equity":3221838000.0,"Total Capitalization":3221838000.0,"Total Equity Gross Minority Interest":3221838000.0,"Stockholders Equity":3221838000.0,"Gains Losses Not Affecting Retained Earnings":-7927000.0,"Other Equity Adjustments":-7927000.0,"Treasury Stock":null,"Retained Earnings":1038734000.0,"Additional Paid In Capital":2177774000.0,"Capital Stock":13257000.0,"Common Stock":13257000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6060010000.0,"Total Non Current Liabilities Net Minority Interest":4909946000.0,"Other Non Current Liabilities":82376000.0,"Non Current Deferred Liabilities":140480000.0,"Non Current Deferred Taxes Liabilities":140480000.0,"Long Term Debt And Capital Lease Obligation":4687090000.0,"Long Term Capital Lease Obligation":4687090000.0,"Current Liabilities":1150064000.0,"Current Deferred Liabilities":206730000.0,"Current Deferred Revenue":206730000.0,"Current Debt And Capital Lease Obligation":293027000.0,"Current Capital Lease Obligation":293027000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":650307000.0,"Current Accrued Expenses":390117000.0,"Payables":260190000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":260190000.0,"Total Assets":9281848000.0,"Total Non Current Assets":7508068000.0,"Other Non Current Assets":159331000.0,"Non Current Note Receivables":null,"Investments And Advances":347694000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":21939000.0,"Goodwill":21939000.0,"Net PPE":6979104000.0,"Accumulated Depreciation":null,"Gross PPE":6979104000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6979104000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1773780000.0,"Other Current Assets":100542000.0,"Prepaid Assets":null,"Inventory":46436000.0,"Receivables":205528000.0,"Taxes Receivable":109684000.0,"Notes Receivable":null,"Accounts Receivable":95844000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1421274000.0,"Other Short Term Investments":722531000.0,"Cash And Cash Equivalents":698743000.0,"Cash Equivalents":610624000.0,"Cash Financial":88119000.0},"2025-06-30":{"Ordinary Shares Number":1341425000.0,"Share Issued":1341425000.0,"Total Debt":4780586000.0,"Tangible Book Value":3506256000.0,"Invested Capital":3528195000.0,"Working Capital":736854000.0,"Net Tangible Assets":3506256000.0,"Capital Lease Obligations":4780586000.0,"Common Stock Equity":3528195000.0,"Total Capitalization":3528195000.0,"Total Equity Gross Minority Interest":3528195000.0,"Stockholders Equity":3528195000.0,"Gains Losses Not Affecting Retained Earnings":-7341000.0,"Other Equity Adjustments":-7341000.0,"Treasury Stock":null,"Retained Earnings":1365042000.0,"Additional Paid In Capital":2157080000.0,"Capital Stock":13414000.0,"Common Stock":13414000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5740599000.0,"Total Non Current Liabilities Net Minority Interest":4608328000.0,"Other Non Current Liabilities":78697000.0,"Non Current Deferred Liabilities":36297000.0,"Non Current Deferred Taxes Liabilities":36297000.0,"Long Term Debt And Capital Lease Obligation":4493334000.0,"Long Term Capital Lease Obligation":4493334000.0,"Current Liabilities":1132271000.0,"Current Deferred Liabilities":206635000.0,"Current Deferred Revenue":206635000.0,"Current Debt And Capital Lease Obligation":287252000.0,"Current Capital Lease Obligation":287252000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":638384000.0,"Current Accrued Expenses":422037000.0,"Payables":216347000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":216347000.0,"Total Assets":9268794000.0,"Total Non Current Assets":7399669000.0,"Other Non Current Assets":151632000.0,"Non Current Note Receivables":null,"Investments And Advances":518680000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":21939000.0,"Goodwill":21939000.0,"Net PPE":6707418000.0,"Accumulated Depreciation":null,"Gross PPE":6707418000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6707418000.0,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1869125000.0,"Other Current Assets":96506000.0,"Prepaid Assets":null,"Inventory":40402000.0,"Receivables":185725000.0,"Taxes Receivable":80721000.0,"Notes Receivable":null,"Accounts Receivable":105004000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":1546492000.0,"Other Short Term Investments":701968000.0,"Cash And Cash Equivalents":844524000.0,"Cash Equivalents":744101000.0,"Cash Financial":100423000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":0.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":46147000.0,"Income Tax Payable":46147000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Taxes Receivable":null,"Notes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":0.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":35242000.0,"Current Provisions":34404000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":47206000.0,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Note Receivables":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-2249301000.0,"Gross PPE":null,"Leases":2918408000.0,"Construction In Progress":192945000.0,"Other Properties":null,"Machinery Furniture Equipment":293841000.0,"Land And Improvements":12943000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Prepaid Assets":80253000.0,"Inventory":null,"Receivables":null,"Taxes Receivable":null,"Notes Receivable":2250000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-2953000.0,"Gross Accounts Receivable":146916000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-7331796.0,"Tax Rate For Calcs":0.243,"Normalized EBITDA":684266000.0,"Total Unusual Items":-30172000.0,"Total Unusual Items Excluding Goodwill":-30172000.0,"Net Income From Continuing Operation Net Minority Interest":403547000.0,"Reconciled Depreciation":98327000.0,"Reconciled Cost Of Revenue":2503997000.0,"EBITDA":654094000.0,"EBIT":555767000.0,"Net Interest Income":7677000.0,"Interest Income":7677000.0,"Normalized Income":426387204.0,"Net Income From Continuing And Discontinued Operation":403547000.0,"Total Expenses":2792795000.0,"Rent Expense Supplemental":174210000.0,"Total Operating Income As Reported":525595000.0,"Diluted Average Shares":1279064000.0,"Basic Average Shares":1277363000.0,"Diluted EPS":0.32,"Basic EPS":0.32,"Diluted NI Availto Com Stockholders":403547000.0,"Net Income Common Stockholders":403547000.0,"Net Income":403547000.0,"Net Income Including Noncontrolling Interests":403547000.0,"Net Income Continuous Operations":403547000.0,"Tax Provision":129725000.0,"Pretax Income":533272000.0,"Other Income Expense":-30172000.0,"Special Income Charges":-30172000.0,"Other Special Charges":16364000.0,"Impairment Of Capital Assets":13808000.0,"Net Non Operating Interest Income Expense":7677000.0,"Interest Income Non Operating":7677000.0,"Operating Income":555767000.0,"Operating Expense":288798000.0,"Depreciation Amortization Depletion Income Statement":98327000.0,"Depreciation And Amortization In Income Statement":98327000.0,"Selling General And Administration":190471000.0,"General And Administrative Expense":190471000.0,"Other Gand A":190471000.0,"Gross Profit":844565000.0,"Cost Of Revenue":2503997000.0,"Total Revenue":3348562000.0,"Operating Revenue":3348562000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-5445897.068789,"Tax Rate For Calcs":0.25377,"Normalized EBITDA":536701000.0,"Total Unusual Items":-21460000.0,"Total Unusual Items Excluding Goodwill":-21460000.0,"Net Income From Continuing Operation Net Minority Interest":302824000.0,"Reconciled Depreciation":96718000.0,"Reconciled Cost Of Revenue":2369281000.0,"EBITDA":515241000.0,"EBIT":418523000.0,"Net Interest Income":8742000.0,"Interest Income":8742000.0,"Normalized Income":318838102.931211,"Net Income From Continuing And Discontinued Operation":302824000.0,"Total Expenses":2669719000.0,"Rent Expense Supplemental":169881000.0,"Total Operating Income As Reported":397063000.0,"Diluted Average Shares":1301859000.0,"Basic Average Shares":1298220000.0,"Diluted EPS":0.23,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":302824000.0,"Net Income Common Stockholders":302824000.0,"Net Income":302824000.0,"Net Income Including Noncontrolling Interests":302824000.0,"Net Income Continuous Operations":302824000.0,"Tax Provision":102981000.0,"Pretax Income":405805000.0,"Other Income Expense":-21460000.0,"Special Income Charges":-21460000.0,"Other Special Charges":11641000.0,"Impairment Of Capital Assets":9819000.0,"Net Non Operating Interest Income Expense":8742000.0,"Interest Income Non Operating":8742000.0,"Operating Income":418523000.0,"Operating Expense":300438000.0,"Depreciation Amortization Depletion Income Statement":96718000.0,"Depreciation And Amortization In Income Statement":96718000.0,"Selling General And Administration":203720000.0,"General And Administrative Expense":203720000.0,"Other Gand A":203720000.0,"Gross Profit":718961000.0,"Cost Of Revenue":2369281000.0,"Total Revenue":3088242000.0,"Operating Revenue":3088242000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-6018514.100308,"Tax Rate For Calcs":0.236856,"Normalized EBITDA":563841000.0,"Total Unusual Items":-25410000.0,"Total Unusual Items Excluding Goodwill":-25410000.0,"Net Income From Continuing Operation Net Minority Interest":330932000.0,"Reconciled Depreciation":92702000.0,"Reconciled Cost Of Revenue":2284739000.0,"EBITDA":538431000.0,"EBIT":445729000.0,"Net Interest Income":13324000.0,"Interest Income":13324000.0,"Normalized Income":350323485.899692,"Net Income From Continuing And Discontinued Operation":330932000.0,"Total Expenses":2537782000.0,"Rent Expense Supplemental":162493000.0,"Total Operating Income As Reported":420319000.0,"Diluted Average Shares":1319988000.0,"Basic Average Shares":1314871000.0,"Diluted EPS":0.25,"Basic EPS":0.25,"Diluted NI Availto Com Stockholders":330932000.0,"Net Income Common Stockholders":330932000.0,"Net Income":330932000.0,"Net Income Including Noncontrolling Interests":330932000.0,"Net Income Continuous Operations":330932000.0,"Tax Provision":102711000.0,"Pretax Income":433643000.0,"Other Income Expense":-25410000.0,"Special Income Charges":-25410000.0,"Other Special Charges":16946000.0,"Impairment Of Capital Assets":8464000.0,"Net Non Operating Interest Income Expense":13324000.0,"Interest Income Non Operating":13324000.0,"Operating Income":445729000.0,"Operating Expense":253043000.0,"Depreciation Amortization Depletion Income Statement":92702000.0,"Depreciation And Amortization In Income Statement":92702000.0,"Selling General And Administration":160341000.0,"General And Administrative Expense":160341000.0,"Other Gand A":160341000.0,"Gross Profit":698772000.0,"Cost Of Revenue":2284739000.0,"Total Revenue":2983511000.0,"Operating Revenue":2983511000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-4884495.0,"Tax Rate For Calcs":0.231,"Normalized EBITDA":609986000.0,"Total Unusual Items":-21145000.0,"Total Unusual Items Excluding Goodwill":-21145000.0,"Net Income From Continuing Operation Net Minority Interest":382103000.0,"Reconciled Depreciation":90524000.0,"Reconciled Cost Of Revenue":2267861000.0,"EBITDA":588841000.0,"EBIT":498317000.0,"Net Interest Income":19789000.0,"Interest Income":19789000.0,"Normalized Income":398363505.0,"Net Income From Continuing And Discontinued Operation":382103000.0,"Total Expenses":2505127000.0,"Rent Expense Supplemental":158314000.0,"Total Operating Income As Reported":477172000.0,"Diluted Average Shares":1339522000.0,"Basic Average Shares":1335000000.0,"Diluted EPS":0.29,"Basic EPS":0.29,"Diluted NI Availto Com Stockholders":382103000.0,"Net Income Common Stockholders":382103000.0,"Net Income":382103000.0,"Net Income Including Noncontrolling Interests":382103000.0,"Net Income Continuous Operations":382103000.0,"Tax Provision":114858000.0,"Pretax Income":496961000.0,"Other Income Expense":-21145000.0,"Special Income Charges":-21145000.0,"Other Special Charges":13741000.0,"Impairment Of Capital Assets":7404000.0,"Net Non Operating Interest Income Expense":19789000.0,"Interest Income Non Operating":19789000.0,"Operating Income":498317000.0,"Operating Expense":237266000.0,"Depreciation Amortization Depletion Income Statement":90524000.0,"Depreciation And Amortization In Income Statement":90524000.0,"Selling General And Administration":146742000.0,"General And Administrative Expense":146742000.0,"Other Gand A":146742000.0,"Gross Profit":735583000.0,"Cost Of Revenue":2267861000.0,"Total Revenue":3003444000.0,"Operating Revenue":3003444000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-3933827.050702,"Tax Rate For Calcs":0.244687,"Normalized EBITDA":682156000.0,"Total Unusual Items":-16077000.0,"Total Unusual Items Excluding Goodwill":-16077000.0,"Net Income From Continuing Operation Net Minority Interest":436127000.0,"Reconciled Depreciation":90945000.0,"Reconciled Cost Of Revenue":2225163000.0,"EBITDA":666079000.0,"EBIT":575134000.0,"Net Interest Income":18355000.0,"Interest Income":18355000.0,"Normalized Income":448270172.949298,"Net Income From Continuing And Discontinued Operation":436127000.0,"Total Expenses":2488259000.0,"Rent Expense Supplemental":154250000.0,"Total Operating Income As Reported":559057000.0,"Diluted Average Shares":1350236000.0,"Basic Average Shares":1344955000.0,"Diluted EPS":0.32,"Basic EPS":0.32,"Diluted NI Availto Com Stockholders":436127000.0,"Net Income Common Stockholders":436127000.0,"Net Income":436127000.0,"Net Income Including Noncontrolling Interests":436127000.0,"Net Income Continuous Operations":436127000.0,"Tax Provision":141285000.0,"Pretax Income":577412000.0,"Other Income Expense":-16077000.0,"Special Income Charges":-16077000.0,"Other Special Charges":10610000.0,"Impairment Of Capital Assets":5467000.0,"Net Non Operating Interest Income Expense":18355000.0,"Interest Income Non Operating":18355000.0,"Operating Income":575134000.0,"Operating Expense":263096000.0,"Depreciation Amortization Depletion Income Statement":90945000.0,"Depreciation And Amortization In Income Statement":90945000.0,"Selling General And Administration":172151000.0,"General And Administrative Expense":172151000.0,"Other Gand A":172151000.0,"Gross Profit":838230000.0,"Cost Of Revenue":2225163000.0,"Total Revenue":3063393000.0,"Operating Revenue":3063393000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":463384000.0,"Repurchase Of Capital Stock":-653878000.0,"Capital Expenditure":-217269000.0,"Income Tax Paid Supplemental Data":27524000.0,"End Cash Position":263753000.0,"Beginning Cash Position":282298000.0,"Effect Of Exchange Rate Changes":98000.0,"Changes In Cash":-18643000.0,"Financing Cash Flow":-654014000.0,"Cash Flow From Continuing Financing Activities":-654014000.0,"Net Other Financing Charges":-136000.0,"Net Common Stock Issuance":-653878000.0,"Common Stock Payments":-653878000.0,"Investing Cash Flow":-45282000.0,"Cash Flow From Continuing Investing Activities":-45282000.0,"Net Investment Purchase And Sale":171987000.0,"Sale Of Investment":177257000.0,"Purchase Of Investment":-5270000.0,"Net PPE Purchase And Sale":-217269000.0,"Purchase Of PPE":-217269000.0,"Operating Cash Flow":680653000.0,"Cash Flow From Continuing Operating Activities":680653000.0,"Change In Working Capital":118573000.0,"Change In Other Working Capital":-13146000.0,"Change In Other Current Liabilities":-64216000.0,"Change In Other Current Assets":85863000.0,"Change In Payables And Accrued Expense":109617000.0,"Change In Accrued Expense":95165000.0,"Change In Payable":14452000.0,"Change In Account Payable":14452000.0,"Change In Prepaid Assets":7629000.0,"Change In Inventory":-1972000.0,"Change In Receivables":-5202000.0,"Changes In Account Receivables":-5202000.0,"Other Non Cash Items":328000.0,"Stock Based Compensation":26518000.0,"Provisionand Write Offof Assets":119000.0,"Asset Impairment Charge":13323000.0,"Deferred Tax":19918000.0,"Deferred Income Tax":19918000.0,"Depreciation Amortization Depletion":98327000.0,"Depreciation And Amortization":98327000.0,"Net Income From Continuing Operations":403547000.0},"2026-03-31":{"Free Cash Flow":471018000.0,"Repurchase Of Capital Stock":-701027000.0,"Capital Expenditure":-180332000.0,"Income Tax Paid Supplemental Data":55146000.0,"End Cash Position":282298000.0,"Beginning Cash Position":385909000.0,"Effect Of Exchange Rate Changes":602000.0,"Changes In Cash":-104213000.0,"Financing Cash Flow":-747490000.0,"Cash Flow From Continuing Financing Activities":-747490000.0,"Net Other Financing Charges":-46463000.0,"Net Common Stock Issuance":-701027000.0,"Common Stock Payments":-701027000.0,"Investing Cash Flow":-8073000.0,"Cash Flow From Continuing Investing Activities":-8073000.0,"Net Investment Purchase And Sale":172259000.0,"Sale Of Investment":172509000.0,"Purchase Of Investment":-250000.0,"Net PPE Purchase And Sale":-180332000.0,"Purchase Of PPE":-180332000.0,"Operating Cash Flow":651350000.0,"Cash Flow From Continuing Operating Activities":651350000.0,"Change In Working Capital":196139000.0,"Change In Other Working Capital":112376000.0,"Change In Other Current Liabilities":-62184000.0,"Change In Other Current Assets":81552000.0,"Change In Payables And Accrued Expense":9246000.0,"Change In Accrued Expense":-13432000.0,"Change In Payable":22678000.0,"Change In Account Payable":22678000.0,"Change In Prepaid Assets":-9438000.0,"Change In Inventory":4745000.0,"Change In Receivables":59842000.0,"Changes In Account Receivables":59842000.0,"Other Non Cash Items":578000.0,"Stock Based Compensation":28000000.0,"Provisionand Write Offof Assets":-454000.0,"Asset Impairment Charge":9658000.0,"Deferred Tax":17887000.0,"Deferred Income Tax":17887000.0,"Depreciation Amortization Depletion":96718000.0,"Depreciation And Amortization":96718000.0,"Net Income From Continuing Operations":302824000.0},"2025-12-31":{"Free Cash Flow":228389000.0,"Repurchase Of Capital Stock":-741796000.0,"Capital Expenditure":-197455000.0,"Income Tax Paid Supplemental Data":104477000.0,"End Cash Position":385909000.0,"Beginning Cash Position":729636000.0,"Effect Of Exchange Rate Changes":-229000.0,"Changes In Cash":-343498000.0,"Financing Cash Flow":-741596000.0,"Cash Flow From Continuing Financing Activities":-741596000.0,"Net Other Financing Charges":200000.0,"Net Common Stock Issuance":-741796000.0,"Common Stock Payments":-741796000.0,"Investing Cash Flow":-27746000.0,"Cash Flow From Continuing Investing Activities":-27746000.0,"Net Investment Purchase And Sale":169709000.0,"Sale Of Investment":182212000.0,"Purchase Of Investment":-12503000.0,"Net PPE Purchase And Sale":-197455000.0,"Purchase Of PPE":-197455000.0,"Operating Cash Flow":425844000.0,"Cash Flow From Continuing Operating Activities":425844000.0,"Change In Working Capital":4393000.0,"Change In Other Working Capital":82527000.0,"Change In Other Current Liabilities":-85646000.0,"Change In Other Current Assets":96398000.0,"Change In Payables And Accrued Expense":-817000.0,"Change In Accrued Expense":35936000.0,"Change In Payable":-36753000.0,"Change In Account Payable":-36753000.0,"Change In Prepaid Assets":-23586000.0,"Change In Inventory":-3118000.0,"Change In Receivables":-61365000.0,"Changes In Account Receivables":-61365000.0,"Other Non Cash Items":-22232000.0,"Stock Based Compensation":25577000.0,"Provisionand Write Offof Assets":969000.0,"Asset Impairment Charge":8305000.0,"Deferred Tax":-14802000.0,"Deferred Income Tax":-14802000.0,"Depreciation Amortization Depletion":92702000.0,"Depreciation And Amortization":92702000.0,"Net Income From Continuing Operations":330932000.0},"2025-09-30":{"Free Cash Flow":406194000.0,"Repurchase Of Capital Stock":-686665000.0,"Capital Expenditure":-163486000.0,"Income Tax Paid Supplemental Data":39677000.0,"End Cash Position":729636000.0,"Beginning Cash Position":875228000.0,"Effect Of Exchange Rate Changes":599000.0,"Changes In Cash":-146191000.0,"Financing Cash Flow":-700468000.0,"Cash Flow From Continuing Financing Activities":-700468000.0,"Net Other Financing Charges":-13803000.0,"Net Common Stock Issuance":-686665000.0,"Common Stock Payments":-686665000.0,"Investing Cash Flow":-15403000.0,"Cash Flow From Continuing Investing Activities":-15403000.0,"Net Investment Purchase And Sale":148083000.0,"Sale Of Investment":157302000.0,"Purchase Of Investment":-9219000.0,"Net PPE Purchase And Sale":-163486000.0,"Purchase Of PPE":-163486000.0,"Operating Cash Flow":569680000.0,"Cash Flow From Continuing Operating Activities":569680000.0,"Change In Working Capital":-32723000.0,"Change In Other Working Capital":-26954000.0,"Change In Other Current Liabilities":-65366000.0,"Change In Other Current Assets":80537000.0,"Change In Payables And Accrued Expense":-19041000.0,"Change In Accrued Expense":-35985000.0,"Change In Payable":16944000.0,"Change In Account Payable":16944000.0,"Change In Prepaid Assets":-5850000.0,"Change In Inventory":-6085000.0,"Change In Receivables":10036000.0,"Changes In Account Receivables":10036000.0,"Other Non Cash Items":-51000.0,"Stock Based Compensation":18816000.0,"Provisionand Write Offof Assets":-379000.0,"Asset Impairment Charge":7215000.0,"Deferred Tax":104175000.0,"Deferred Income Tax":104175000.0,"Depreciation Amortization Depletion":90524000.0,"Depreciation And Amortization":90524000.0,"Net Income From Continuing Operations":382103000.0},"2025-06-30":{"Free Cash Flow":400742000.0,"Repurchase Of Capital Stock":-443259000.0,"Capital Expenditure":-160585000.0,"Income Tax Paid Supplemental Data":270573000.0,"End Cash Position":875228000.0,"Beginning Cash Position":756123000.0,"Effect Of Exchange Rate Changes":-550000.0,"Changes In Cash":119655000.0,"Financing Cash Flow":-443660000.0,"Cash Flow From Continuing Financing Activities":-443660000.0,"Net Other Financing Charges":-401000.0,"Net Common Stock Issuance":-443259000.0,"Common Stock Payments":-443259000.0,"Investing Cash Flow":1988000.0,"Cash Flow From Continuing Investing Activities":1988000.0,"Net Investment Purchase And Sale":162573000.0,"Sale Of Investment":165073000.0,"Purchase Of Investment":-2500000.0,"Net PPE Purchase And Sale":-160585000.0,"Purchase Of PPE":-160585000.0,"Operating Cash Flow":561327000.0,"Cash Flow From Continuing Operating Activities":561327000.0,"Change In Working Capital":-12526000.0,"Change In Other Working Capital":-121364000.0,"Change In Other Current Liabilities":-56748000.0,"Change In Other Current Assets":77994000.0,"Change In Payables And Accrued Expense":83785000.0,"Change In Accrued Expense":84633000.0,"Change In Payable":-848000.0,"Change In Account Payable":-848000.0,"Change In Prepaid Assets":6142000.0,"Change In Inventory":958000.0,"Change In Receivables":-3293000.0,"Changes In Account Receivables":-3293000.0,"Other Non Cash Items":6708000.0,"Stock Based Compensation":37549000.0,"Provisionand Write Offof Assets":47000.0,"Asset Impairment Charge":5038000.0,"Deferred Tax":-2561000.0,"Deferred Income Tax":-2561000.0,"Depreciation Amortization Depletion":90945000.0,"Depreciation And Amortization":90945000.0,"Net Income From Continuing Operations":436127000.0}}}