{"ticker":"COR","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":190826409.0,"Share Issued":190826409.0,"Net Debt":8907950000.0,"Total Debt":11723241000.0,"Tangible Book Value":-19395222000.0,"Invested Capital":14774199000.0,"Working Capital":-3861966000.0,"Net Tangible Assets":-19395222000.0,"Common Stock Equity":3050958000.0,"Total Capitalization":14495044000.0,"Total Equity Gross Minority Interest":3239091000.0,"Minority Interest":188133000.0,"Stockholders Equity":3050958000.0,"Gains Losses Not Affecting Retained Earnings":-979744000.0,"Other Equity Adjustments":-979744000.0,"Treasury Stock":11445731000.0,"Retained Earnings":9138163000.0,"Additional Paid In Capital":6335287000.0,"Capital Stock":2983000.0,"Common Stock":2983000.0,"Total Liabilities Net Minority Interest":80566462000.0,"Total Non Current Liabilities Net Minority Interest":21369359000.0,"Other Non Current Liabilities":3969412000.0,"Non Current Accrued Expenses":3774008000.0,"Tradeand Other Payables Non Current":395987000.0,"Non Current Deferred Liabilities":1785866000.0,"Non Current Deferred Taxes Liabilities":1785866000.0,"Long Term Debt And Capital Lease Obligation":11444086000.0,"Long Term Debt":11444086000.0,"Current Liabilities":59197103000.0,"Other Current Liabilities":869700000.0,"Current Debt And Capital Lease Obligation":279155000.0,"Current Debt":279155000.0,"Other Current Borrowings":261544000.0,"Line Of Credit":17611000.0,"Payables And Accrued Expenses":58048248000.0,"Current Accrued Expenses":3348462000.0,"Payables":54699786000.0,"Accounts Payable":54699786000.0,"Total Assets":83805553000.0,"Total Non Current Assets":28470416000.0,"Other Non Current Assets":3006600000.0,"Non Current Deferred Assets":179418000.0,"Non Current Deferred Taxes Assets":179418000.0,"Goodwill And Other Intangible Assets":22446180000.0,"Other Intangible Assets":5930723000.0,"Goodwill":16515457000.0,"Net PPE":2838218000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":55335137000.0,"Other Current Assets":2205337000.0,"Assets Held For Sale Current":3836060000.0,"Inventory":21030344000.0,"Receivables":25448105000.0,"Accounts Receivable":25448105000.0,"Allowance For Doubtful Accounts Receivable":-1735207000.0,"Gross Accounts Receivable":27183312000.0,"Cash Cash Equivalents And Short Term Investments":2815291000.0,"Cash And Cash Equivalents":2815291000.0},"2026-03-31":{"Treasury Shares Number":103771904.0,"Ordinary Shares Number":194560641.0,"Share Issued":298332545.0,"Net Debt":10209024000.0,"Total Debt":12385520000.0,"Tangible Book Value":-19109795000.0,"Invested Capital":15783110000.0,"Working Capital":-2991375000.0,"Net Tangible Assets":-19109795000.0,"Common Stock Equity":3397590000.0,"Total Capitalization":15580450000.0,"Total Equity Gross Minority Interest":3584950000.0,"Minority Interest":187360000.0,"Stockholders Equity":3397590000.0,"Gains Losses Not Affecting Retained Earnings":-961308000.0,"Other Equity Adjustments":-961308000.0,"Treasury Stock":10437292000.0,"Retained Earnings":8491234000.0,"Additional Paid In Capital":6301973000.0,"Capital Stock":2983000.0,"Common Stock":2983000.0,"Total Liabilities Net Minority Interest":78067150000.0,"Total Non Current Liabilities Net Minority Interest":21934864000.0,"Other Non Current Liabilities":3794575000.0,"Non Current Accrued Expenses":3856483000.0,"Tradeand Other Payables Non Current":352768000.0,"Non Current Deferred Liabilities":1748178000.0,"Non Current Deferred Taxes Liabilities":1748178000.0,"Long Term Debt And Capital Lease Obligation":12182860000.0,"Long Term Debt":12182860000.0,"Current Liabilities":56132286000.0,"Other Current Liabilities":851949000.0,"Current Debt And Capital Lease Obligation":202660000.0,"Current Debt":202660000.0,"Other Current Borrowings":202660000.0,"Line Of Credit":null,"Payables And Accrued Expenses":55077677000.0,"Current Accrued Expenses":3195861000.0,"Payables":51881816000.0,"Accounts Payable":51881816000.0,"Total Assets":81652100000.0,"Total Non Current Assets":28511189000.0,"Other Non Current Assets":3005560000.0,"Non Current Deferred Assets":192825000.0,"Non Current Deferred Taxes Assets":192825000.0,"Goodwill And Other Intangible Assets":22507385000.0,"Other Intangible Assets":6054716000.0,"Goodwill":16452669000.0,"Net PPE":2805419000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":53140911000.0,"Other Current Assets":2211523000.0,"Assets Held For Sale Current":3849666000.0,"Inventory":20010006000.0,"Receivables":24893220000.0,"Accounts Receivable":24893220000.0,"Allowance For Doubtful Accounts Receivable":-1711078000.0,"Gross Accounts Receivable":26604298000.0,"Cash Cash Equivalents And Short Term Investments":2176496000.0,"Cash And Cash Equivalents":2176496000.0},"2025-12-31":{"Treasury Shares Number":103752009.0,"Ordinary Shares Number":194521885.0,"Share Issued":298273894.0,"Net Debt":6168613000.0,"Total Debt":7921735000.0,"Tangible Book Value":-15501160000.0,"Invested Capital":9830063000.0,"Working Capital":-4980563000.0,"Net Tangible Assets":-15501160000.0,"Common Stock Equity":1908328000.0,"Total Capitalization":9487787000.0,"Total Equity Gross Minority Interest":2095968000.0,"Minority Interest":187640000.0,"Stockholders Equity":1908328000.0,"Gains Losses Not Affecting Retained Earnings":-905078000.0,"Other Equity Adjustments":-905078000.0,"Treasury Stock":10430257000.0,"Retained Earnings":6967358000.0,"Additional Paid In Capital":6273322000.0,"Capital Stock":2983000.0,"Common Stock":2983000.0,"Total Liabilities Net Minority Interest":76265246000.0,"Total Non Current Liabilities Net Minority Interest":17133107000.0,"Other Non Current Liabilities":3697605000.0,"Non Current Accrued Expenses":3868883000.0,"Tradeand Other Payables Non Current":351490000.0,"Non Current Deferred Liabilities":1635670000.0,"Non Current Deferred Taxes Liabilities":1635670000.0,"Long Term Debt And Capital Lease Obligation":7579459000.0,"Long Term Debt":7579459000.0,"Current Liabilities":59132139000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":342276000.0,"Current Debt":342276000.0,"Other Current Borrowings":342276000.0,"Line Of Credit":null,"Payables And Accrued Expenses":58789863000.0,"Current Accrued Expenses":2726043000.0,"Payables":56063820000.0,"Accounts Payable":56063820000.0,"Total Assets":78361214000.0,"Total Non Current Assets":24209638000.0,"Other Non Current Assets":4142530000.0,"Non Current Deferred Assets":206821000.0,"Non Current Deferred Taxes Assets":206821000.0,"Goodwill And Other Intangible Assets":17409488000.0,"Other Intangible Assets":3678727000.0,"Goodwill":13730761000.0,"Net PPE":2450799000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":54151576000.0,"Other Current Assets":2340040000.0,"Assets Held For Sale Current":null,"Inventory":24078494000.0,"Receivables":25979920000.0,"Accounts Receivable":25979920000.0,"Allowance For Doubtful Accounts Receivable":-1835167000.0,"Gross Accounts Receivable":27815087000.0,"Cash Cash Equivalents And Short Term Investments":1753122000.0,"Cash And Cash Equivalents":1753122000.0},"2025-09-30":{"Treasury Shares Number":103464190.0,"Ordinary Shares Number":193937673.0,"Share Issued":297401863.0,"Net Debt":3304635000.0,"Total Debt":7660773000.0,"Tangible Book Value":-15942682000.0,"Invested Capital":9168792000.0,"Working Capital":-5581466000.0,"Net Tangible Assets":-15942682000.0,"Common Stock Equity":1508019000.0,"Total Capitalization":9051007000.0,"Total Equity Gross Minority Interest":1747085000.0,"Minority Interest":239066000.0,"Stockholders Equity":1508019000.0,"Gains Losses Not Affecting Retained Earnings":-901378000.0,"Other Equity Adjustments":-901378000.0,"Treasury Stock":10332106000.0,"Retained Earnings":6534227000.0,"Additional Paid In Capital":6204302000.0,"Capital Stock":2974000.0,"Common Stock":2974000.0,"Total Liabilities Net Minority Interest":74843027000.0,"Total Non Current Liabilities Net Minority Interest":17022488000.0,"Other Non Current Liabilities":3639862000.0,"Non Current Accrued Expenses":3881283000.0,"Tradeand Other Payables Non Current":337631000.0,"Non Current Deferred Liabilities":1620724000.0,"Non Current Deferred Taxes Liabilities":1620724000.0,"Long Term Debt And Capital Lease Obligation":7542988000.0,"Long Term Debt":7542988000.0,"Current Liabilities":57820539000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":117785000.0,"Current Debt":117785000.0,"Other Current Borrowings":null,"Line Of Credit":null,"Payables And Accrued Expenses":57702754000.0,"Current Accrued Expenses":2982993000.0,"Payables":54719761000.0,"Accounts Payable":54719761000.0,"Total Assets":76590112000.0,"Total Non Current Assets":24351039000.0,"Other Non Current Assets":4152452000.0,"Non Current Deferred Assets":208810000.0,"Non Current Deferred Taxes Assets":208810000.0,"Goodwill And Other Intangible Assets":17450701000.0,"Other Intangible Assets":3774181000.0,"Goodwill":13676520000.0,"Net PPE":2539076000.0,"Accumulated Depreciation":-3194242000.0,"Gross PPE":5733318000.0,"Machinery Furniture Equipment":4479886000.0,"Buildings And Improvements":1128433000.0,"Land And Improvements":124999000.0,"Properties":0.0,"Current Assets":52239073000.0,"Other Current Assets":2165156000.0,"Assets Held For Sale Current":null,"Inventory":20492480000.0,"Receivables":25225299000.0,"Accounts Receivable":25225299000.0,"Allowance For Doubtful Accounts Receivable":-1796172000.0,"Gross Accounts Receivable":27021471000.0,"Cash Cash Equivalents And Short Term Investments":4356138000.0,"Cash And Cash Equivalents":4356138000.0},"2025-06-30":{"Treasury Shares Number":103463820.0,"Ordinary Shares Number":193860959.0,"Share Issued":297324779.0,"Net Debt":6008634000.0,"Total Debt":8240486000.0,"Tangible Book Value":-16274918000.0,"Invested Capital":10220679000.0,"Working Capital":-5143873000.0,"Net Tangible Assets":-16274918000.0,"Common Stock Equity":1980193000.0,"Total Capitalization":10023892000.0,"Total Equity Gross Minority Interest":2209891000.0,"Minority Interest":229698000.0,"Stockholders Equity":1980193000.0,"Gains Losses Not Affecting Retained Earnings":-844238000.0,"Other Equity Adjustments":-844238000.0,"Treasury Stock":10332000000.0,"Retained Earnings":6981443000.0,"Additional Paid In Capital":6172015000.0,"Capital Stock":2973000.0,"Common Stock":2973000.0,"Total Liabilities Net Minority Interest":71747014000.0,"Total Non Current Liabilities Net Minority Interest":17788980000.0,"Other Non Current Liabilities":3539659000.0,"Non Current Accrued Expenses":4284602000.0,"Tradeand Other Payables Non Current":306297000.0,"Non Current Deferred Liabilities":1614723000.0,"Non Current Deferred Taxes Liabilities":1614723000.0,"Long Term Debt And Capital Lease Obligation":8043699000.0,"Long Term Debt":8043699000.0,"Current Liabilities":53958034000.0,"Other Current Liabilities":130110000.0,"Current Debt And Capital Lease Obligation":196787000.0,"Current Debt":196787000.0,"Other Current Borrowings":196787000.0,"Line Of Credit":null,"Payables And Accrued Expenses":53761247000.0,"Current Accrued Expenses":2717373000.0,"Payables":51043874000.0,"Accounts Payable":51043874000.0,"Total Assets":73956905000.0,"Total Non Current Assets":25142744000.0,"Other Non Current Assets":4227970000.0,"Non Current Deferred Assets":228287000.0,"Non Current Deferred Taxes Assets":228287000.0,"Goodwill And Other Intangible Assets":18255111000.0,"Other Intangible Assets":3929054000.0,"Goodwill":14326057000.0,"Net PPE":2431376000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":48814161000.0,"Other Current Assets":1882727000.0,"Assets Held For Sale Current":null,"Inventory":20137849000.0,"Receivables":24561733000.0,"Accounts Receivable":24561733000.0,"Allowance For Doubtful Accounts Receivable":-1592657000.0,"Gross Accounts Receivable":26154390000.0,"Cash Cash Equivalents And Short Term Investments":2231852000.0,"Cash And Cash Equivalents":2231852000.0},"2025-03-31":{"Treasury Shares Number":103463384.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":55196000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":770321000.0,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Accrued Expenses":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":36124000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-18796934.0,"Tax Rate For Calcs":0.221,"Normalized EBITDA":1513399000.0,"Total Unusual Items":-85054000.0,"Total Unusual Items Excluding Goodwill":-85054000.0,"Net Income From Continuing Operation Net Minority Interest":763518000.0,"Reconciled Depreciation":277428000.0,"Reconciled Cost Of Revenue":81139673000.0,"EBITDA":1428345000.0,"EBIT":1150917000.0,"Net Interest Income":-140705000.0,"Interest Expense":154523000.0,"Interest Income":13818000.0,"Normalized Income":829775066.0,"Net Income From Continuing And Discontinued Operation":763518000.0,"Total Expenses":83549566000.0,"Total Operating Income As Reported":1120217000.0,"Diluted Average Shares":193944000.0,"Basic Average Shares":193147000.0,"Diluted EPS":3.94,"Basic EPS":3.95,"Diluted NI Availto Com Stockholders":763518000.0,"Net Income Common Stockholders":763518000.0,"Net Income":763518000.0,"Minority Interests":-13149000.0,"Net Income Including Noncontrolling Interests":776667000.0,"Net Income Continuous Operations":776667000.0,"Tax Provision":219727000.0,"Pretax Income":996394000.0,"Other Income Expense":-68172000.0,"Other Non Operating Income Expenses":16882000.0,"Special Income Charges":-85054000.0,"Other Special Charges":-88643000.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":173697000.0,"Net Non Operating Interest Income Expense":-140705000.0,"Interest Expense Non Operating":154523000.0,"Interest Income Non Operating":13818000.0,"Operating Income":1205271000.0,"Operating Expense":2401964000.0,"Depreciation Amortization Depletion Income Statement":269499000.0,"Depreciation And Amortization In Income Statement":269499000.0,"Amortization":118539000.0,"Amortization Of Intangibles Income Statement":118539000.0,"Depreciation Income Statement":150960000.0,"Selling General And Administration":2132465000.0,"Gross Profit":3607235000.0,"Cost Of Revenue":81147602000.0,"Total Revenue":84754837000.0,"Operating Revenue":84754837000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-48156900.0,"Tax Rate For Calcs":0.22,"Normalized EBITDA":2724785000.0,"Total Unusual Items":-218895000.0,"Total Unusual Items Excluding Goodwill":-218895000.0,"Net Income From Continuing Operation Net Minority Interest":1641332000.0,"Reconciled Depreciation":262977000.0,"Reconciled Cost Of Revenue":74753892000.0,"EBITDA":2505890000.0,"EBIT":2242913000.0,"Net Interest Income":-140460000.0,"Interest Expense":154341000.0,"Interest Income":13881000.0,"Normalized Income":1812070100.0,"Net Income From Continuing And Discontinued Operation":1641332000.0,"Total Expenses":76994428000.0,"Total Operating Income As Reported":1142593000.0,"Diluted Average Shares":195383000.0,"Basic Average Shares":194545000.0,"Diluted EPS":8.4,"Basic EPS":8.44,"Diluted NI Availto Com Stockholders":1641332000.0,"Net Income Common Stockholders":1641332000.0,"Net Income":1641332000.0,"Minority Interests":11804000.0,"Net Income Including Noncontrolling Interests":1629528000.0,"Net Income Continuous Operations":1629528000.0,"Tax Provision":459044000.0,"Pretax Income":2088572000.0,"Other Income Expense":867544000.0,"Other Non Operating Income Expenses":1086439000.0,"Special Income Charges":-218895000.0,"Other Special Charges":13858000.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":205037000.0,"Net Non Operating Interest Income Expense":-140460000.0,"Interest Expense Non Operating":154341000.0,"Interest Income Non Operating":13881000.0,"Operating Income":1361488000.0,"Operating Expense":2226851000.0,"Depreciation Amortization Depletion Income Statement":249292000.0,"Depreciation And Amortization In Income Statement":249292000.0,"Amortization":117156000.0,"Amortization Of Intangibles Income Statement":117156000.0,"Depreciation Income Statement":132136000.0,"Selling General And Administration":1977559000.0,"Gross Profit":3588339000.0,"Cost Of Revenue":74767577000.0,"Total Revenue":78355916000.0,"Operating Revenue":78355916000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-51470271.291488,"Tax Rate For Calcs":0.201109,"Normalized EBITDA":1322206000.0,"Total Unusual Items":-255932000.0,"Total Unusual Items Excluding Goodwill":-255932000.0,"Net Income From Continuing Operation Net Minority Interest":559647000.0,"Reconciled Depreciation":264271000.0,"Reconciled Cost Of Revenue":82856075000.0,"EBITDA":1066274000.0,"EBIT":802003000.0,"Net Interest Income":-72409000.0,"Interest Expense":93363000.0,"Interest Income":20954000.0,"Normalized Income":764108728.708512,"Net Income From Continuing And Discontinued Operation":559647000.0,"Total Expenses":84915635000.0,"Total Operating Income As Reported":760449000.0,"Diluted Average Shares":195319000.0,"Basic Average Shares":194219000.0,"Diluted EPS":2.87,"Basic EPS":2.88,"Diluted NI Availto Com Stockholders":559647000.0,"Net Income Common Stockholders":559647000.0,"Net Income":559647000.0,"Minority Interests":-6479000.0,"Net Income Including Noncontrolling Interests":566126000.0,"Net Income Continuous Operations":566126000.0,"Tax Provision":142514000.0,"Pretax Income":708640000.0,"Other Income Expense":-235332000.0,"Other Non Operating Income Expenses":20600000.0,"Special Income Charges":-255932000.0,"Other Special Charges":-86151000.0,"Write Off":249498000.0,"Restructuring And Mergern Acquisition":92585000.0,"Net Non Operating Interest Income Expense":-72409000.0,"Interest Expense Non Operating":93363000.0,"Interest Income Non Operating":20954000.0,"Operating Income":1016381000.0,"Operating Expense":2055690000.0,"Depreciation Amortization Depletion Income Statement":260401000.0,"Depreciation And Amortization In Income Statement":260401000.0,"Amortization":126113000.0,"Amortization Of Intangibles Income Statement":126113000.0,"Depreciation Income Statement":134288000.0,"Selling General And Administration":1795289000.0,"Gross Profit":3072071000.0,"Cost Of Revenue":82859945000.0,"Total Revenue":85932016000.0,"Operating Revenue":85932016000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-194761980.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1113750000.0,"Total Unusual Items":-927438000.0,"Total Unusual Items Excluding Goodwill":-927438000.0,"Net Income From Continuing Operation Net Minority Interest":-339704000.0,"Reconciled Depreciation":263998000.0,"Reconciled Cost Of Revenue":80769749000.0,"EBITDA":186312000.0,"EBIT":-77686000.0,"Net Interest Income":-77833000.0,"Interest Expense":109358000.0,"Interest Income":31525000.0,"Normalized Income":392972020.0,"Net Income From Continuing And Discontinued Operation":-339704000.0,"Total Expenses":82782613000.0,"Total Operating Income As Reported":18503000.0,"Diluted Average Shares":193899000.0,"Basic Average Shares":193899000.0,"Diluted EPS":-1.75,"Basic EPS":-1.75,"Diluted NI Availto Com Stockholders":-339704000.0,"Net Income Common Stockholders":-339704000.0,"Net Income":-339704000.0,"Minority Interests":-6633000.0,"Net Income Including Noncontrolling Interests":-333071000.0,"Net Income Continuous Operations":-333071000.0,"Tax Provision":146027000.0,"Pretax Income":-187044000.0,"Other Income Expense":-1055152000.0,"Other Non Operating Income Expenses":-127714000.0,"Special Income Charges":-927438000.0,"Other Special Charges":14408000.0,"Write Off":null,"Restructuring And Mergern Acquisition":189146000.0,"Net Non Operating Interest Income Expense":-77833000.0,"Interest Expense Non Operating":109358000.0,"Interest Income Non Operating":31525000.0,"Operating Income":945941000.0,"Operating Expense":2007636000.0,"Depreciation Amortization Depletion Income Statement":258770000.0,"Depreciation And Amortization In Income Statement":258770000.0,"Amortization":127284000.0,"Amortization Of Intangibles Income Statement":127284000.0,"Depreciation Income Statement":131486000.0,"Selling General And Administration":1748866000.0,"Gross Profit":2953577000.0,"Cost Of Revenue":80774977000.0,"Total Revenue":83728554000.0,"Operating Revenue":83728554000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-25942822.230181,"Tax Rate For Calcs":0.230429,"Normalized EBITDA":1384731000.0,"Total Unusual Items":-112585000.0,"Total Unusual Items Excluding Goodwill":-112585000.0,"Net Income From Continuing Operation Net Minority Interest":687402000.0,"Reconciled Depreciation":258973000.0,"Reconciled Cost Of Revenue":77751439000.0,"EBITDA":1272146000.0,"EBIT":1013173000.0,"Net Interest Income":-81794000.0,"Interest Expense":116896000.0,"Interest Income":35102000.0,"Normalized Income":774044177.769819,"Net Income From Continuing And Discontinued Operation":687402000.0,"Total Expenses":79683293000.0,"Total Operating Income As Reported":867654000.0,"Diluted Average Shares":195230000.0,"Basic Average Shares":193822000.0,"Diluted EPS":3.52,"Basic EPS":3.55,"Diluted NI Availto Com Stockholders":687402000.0,"Net Income Common Stockholders":687402000.0,"Net Income":687402000.0,"Minority Interests":-2347000.0,"Net Income Including Noncontrolling Interests":689749000.0,"Net Income Continuous Operations":689749000.0,"Tax Provision":206528000.0,"Pretax Income":896277000.0,"Other Income Expense":-2168000.0,"Other Non Operating Income Expenses":110417000.0,"Special Income Charges":-112585000.0,"Other Special Charges":17974000.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":94611000.0,"Net Non Operating Interest Income Expense":-81794000.0,"Interest Expense Non Operating":116896000.0,"Interest Income Non Operating":35102000.0,"Operating Income":980239000.0,"Operating Expense":1926876000.0,"Depreciation Amortization Depletion Income Statement":253995000.0,"Depreciation And Amortization In Income Statement":253995000.0,"Amortization":125867000.0,"Amortization Of Intangibles Income Statement":125867000.0,"Depreciation Income Statement":128128000.0,"Selling General And Administration":1672881000.0,"Gross Profit":2907115000.0,"Cost Of Revenue":77756417000.0,"Total Revenue":80663532000.0,"Operating Revenue":80663532000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":2428021000.0,"Repurchase Of Capital Stock":-1000052000.0,"Repayment Of Debt":-13571821000.0,"Issuance Of Debt":12923616000.0,"Capital Expenditure":-226039000.0,"End Cash Position":2864957000.0,"Other Cash Adjustment Outside Changein Cash":-6697000.0,"Beginning Cash Position":2236262000.0,"Effect Of Exchange Rate Changes":-10694000.0,"Changes In Cash":646086000.0,"Financing Cash Flow":-1767825000.0,"Cash Flow From Continuing Financing Activities":-1767825000.0,"Net Other Financing Charges":-2979000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-116589000.0,"Common Stock Dividend Paid":-116589000.0,"Net Common Stock Issuance":-1000052000.0,"Common Stock Payments":-1000052000.0,"Net Issuance Payments Of Debt":-648205000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-569154000.0,"Long Term Debt Payments":-84497316000.0,"Long Term Debt Issuance":83928162000.0,"Investing Cash Flow":-240149000.0,"Cash Flow From Continuing Investing Activities":-240149000.0,"Net Other Investing Changes":11819000.0,"Net Business Purchase And Sale":-25929000.0,"Purchase Of Business":-50929000.0,"Capital Expenditure Reported":-226039000.0,"Operating Cash Flow":2654060000.0,"Cash Flow From Continuing Operating Activities":2654060000.0,"Change In Working Capital":1551805000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":2880768000.0,"Change In Accrued Expense":36138000.0,"Change In Payable":2844630000.0,"Change In Account Payable":2827267000.0,"Change In Tax Payable":17363000.0,"Change In Income Tax Payable":17363000.0,"Change In Prepaid Assets":107734000.0,"Change In Inventory":-886857000.0,"Change In Receivables":-445946000.0,"Changes In Account Receivables":-445946000.0,"Other Non Cash Items":-189962000.0,"Stock Based Compensation":28733000.0,"Provisionand Write Offof Assets":11721000.0,"Asset Impairment Charge":0.0,"Deferred Tax":54884000.0,"Deferred Income Tax":54884000.0,"Depreciation Amortization Depletion":277428000.0,"Depreciation And Amortization":277428000.0,"Amortization Cash Flow":123018000.0,"Amortization Of Intangibles":123018000.0,"Depreciation":154410000.0,"Operating Gains Losses":142784000.0,"Earnings Losses From Equity Investments":158749000.0,"Gain Loss On Sale Of Business":-17247000.0,"Net Income From Continuing Operations":776667000.0},"2026-03-31":{"Free Cash Flow":1173021000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-47641890000.0,"Issuance Of Debt":51753439000.0,"Capital Expenditure":-165618000.0,"End Cash Position":2236262000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":1808693000.0,"Effect Of Exchange Rate Changes":9751000.0,"Changes In Cash":442305000.0,"Financing Cash Flow":3978567000.0,"Cash Flow From Continuing Financing Activities":3978567000.0,"Net Other Financing Charges":-7928000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-117456000.0,"Common Stock Dividend Paid":-117456000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":4111549000.0,"Net Short Term Debt Issuance":-211150000.0,"Short Term Debt Payments":-47424106000.0,"Short Term Debt Issuance":47212956000.0,"Net Long Term Debt Issuance":4322699000.0,"Long Term Debt Payments":-217784000.0,"Long Term Debt Issuance":4540483000.0,"Investing Cash Flow":-4874901000.0,"Cash Flow From Continuing Investing Activities":-4874901000.0,"Net Other Investing Changes":11567000.0,"Net Business Purchase And Sale":-4720850000.0,"Purchase Of Business":-4720850000.0,"Capital Expenditure Reported":-165618000.0,"Operating Cash Flow":1338639000.0,"Cash Flow From Continuing Operating Activities":1338639000.0,"Change In Working Capital":481248000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":-3508956000.0,"Change In Accrued Expense":70971000.0,"Change In Payable":-3579927000.0,"Change In Account Payable":-3501753000.0,"Change In Tax Payable":-78174000.0,"Change In Income Tax Payable":-78174000.0,"Change In Prepaid Assets":68490000.0,"Change In Inventory":3399637000.0,"Change In Receivables":522077000.0,"Changes In Account Receivables":522077000.0,"Other Non Cash Items":-1194267000.0,"Stock Based Compensation":28002000.0,"Provisionand Write Offof Assets":-4885000.0,"Asset Impairment Charge":0.0,"Deferred Tax":178407000.0,"Deferred Income Tax":178407000.0,"Depreciation Amortization Depletion":262977000.0,"Depreciation And Amortization":262977000.0,"Amortization Cash Flow":120675000.0,"Amortization Of Intangibles":120675000.0,"Depreciation":142302000.0,"Operating Gains Losses":-42371000.0,"Earnings Losses From Equity Investments":-42137000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":1629528000.0},"2025-12-31":{"Free Cash Flow":-2424545000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-23633098000.0,"Issuance Of Debt":23899310000.0,"Capital Expenditure":-119376000.0,"End Cash Position":1808693000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":4394549000.0,"Effect Of Exchange Rate Changes":-24576000.0,"Changes In Cash":-2561280000.0,"Financing Cash Flow":43204000.0,"Cash Flow From Continuing Financing Activities":43204000.0,"Net Other Financing Charges":-104090000.0,"Proceeds From Stock Option Exercised":7598000.0,"Cash Dividends Paid":-126516000.0,"Common Stock Dividend Paid":-126516000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":266212000.0,"Net Short Term Debt Issuance":290201000.0,"Short Term Debt Payments":-23501389000.0,"Short Term Debt Issuance":23791590000.0,"Net Long Term Debt Issuance":-23989000.0,"Long Term Debt Payments":-131709000.0,"Long Term Debt Issuance":107720000.0,"Investing Cash Flow":-299315000.0,"Cash Flow From Continuing Investing Activities":-299315000.0,"Net Other Investing Changes":50457000.0,"Net Business Purchase And Sale":-230396000.0,"Purchase Of Business":-230396000.0,"Capital Expenditure Reported":-119376000.0,"Operating Cash Flow":-2305169000.0,"Cash Flow From Continuing Operating Activities":-2305169000.0,"Change In Working Capital":-3399200000.0,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":965777000.0,"Change In Accrued Expense":-328365000.0,"Change In Payable":1294142000.0,"Change In Account Payable":1307868000.0,"Change In Tax Payable":-13726000.0,"Change In Income Tax Payable":-13726000.0,"Change In Prepaid Assets":-14386000.0,"Change In Inventory":-3519839000.0,"Change In Receivables":-830752000.0,"Changes In Account Receivables":-830752000.0,"Other Non Cash Items":-62113000.0,"Stock Based Compensation":66054000.0,"Provisionand Write Offof Assets":13000.0,"Asset Impairment Charge":249498000.0,"Deferred Tax":14362000.0,"Deferred Income Tax":14362000.0,"Depreciation Amortization Depletion":264271000.0,"Depreciation And Amortization":264271000.0,"Amortization Cash Flow":129024000.0,"Amortization Of Intangibles":129024000.0,"Depreciation":135247000.0,"Operating Gains Losses":-4180000.0,"Earnings Losses From Equity Investments":31636000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":566126000.0},"2025-09-30":{"Free Cash Flow":2883605000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-46563025000.0,"Issuance Of Debt":45980788000.0,"Capital Expenditure":-249812000.0,"End Cash Position":4394549000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":2275326000.0,"Effect Of Exchange Rate Changes":-8472000.0,"Changes In Cash":2127695000.0,"Financing Cash Flow":-683782000.0,"Cash Flow From Continuing Financing Activities":-683782000.0,"Net Other Financing Charges":-553000.0,"Proceeds From Stock Option Exercised":6520000.0,"Cash Dividends Paid":-107512000.0,"Common Stock Dividend Paid":-107512000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-582237000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-550038000.0,"Long Term Debt Payments":85603398000.0,"Long Term Debt Issuance":-86153436000.0,"Investing Cash Flow":-321940000.0,"Cash Flow From Continuing Investing Activities":-321940000.0,"Net Other Investing Changes":21732000.0,"Net Business Purchase And Sale":-93860000.0,"Purchase Of Business":-93860000.0,"Capital Expenditure Reported":-249812000.0,"Operating Cash Flow":3133417000.0,"Cash Flow From Continuing Operating Activities":3133417000.0,"Change In Working Capital":2231087000.0,"Change In Other Current Liabilities":-404102000.0,"Change In Payables And Accrued Expense":3964497000.0,"Change In Accrued Expense":295519000.0,"Change In Payable":3668978000.0,"Change In Account Payable":3755256000.0,"Change In Tax Payable":-86278000.0,"Change In Income Tax Payable":-86278000.0,"Change In Prepaid Assets":-63957000.0,"Change In Inventory":-319548000.0,"Change In Receivables":-945803000.0,"Changes In Account Receivables":-945803000.0,"Other Non Cash Items":-28346000.0,"Stock Based Compensation":25943000.0,"Provisionand Write Offof Assets":17792000.0,"Asset Impairment Charge":null,"Deferred Tax":55389000.0,"Deferred Income Tax":55389000.0,"Depreciation Amortization Depletion":263998000.0,"Depreciation And Amortization":263998000.0,"Amortization Cash Flow":130270000.0,"Amortization Of Intangibles":130270000.0,"Depreciation":133728000.0,"Operating Gains Losses":63247000.0,"Earnings Losses From Equity Investments":63247000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":-333071000.0},"2025-06-30":{"Free Cash Flow":-73969000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-43387113000.0,"Issuance Of Debt":43709517000.0,"Capital Expenditure":-183216000.0,"End Cash Position":2275326000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":2178566000.0,"Effect Of Exchange Rate Changes":6720000.0,"Changes In Cash":90040000.0,"Financing Cash Flow":215484000.0,"Cash Flow From Continuing Financing Activities":215484000.0,"Net Other Financing Charges":573000.0,"Proceeds From Stock Option Exercised":6835000.0,"Cash Dividends Paid":-107493000.0,"Common Stock Dividend Paid":-107493000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":322404000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":1005796000.0,"Long Term Debt Payments":-86335448000.0,"Long Term Debt Issuance":87341244000.0,"Investing Cash Flow":-234691000.0,"Cash Flow From Continuing Investing Activities":-234691000.0,"Net Other Investing Changes":6200000.0,"Net Business Purchase And Sale":-57675000.0,"Purchase Of Business":-57675000.0,"Capital Expenditure Reported":-183216000.0,"Operating Cash Flow":109247000.0,"Cash Flow From Continuing Operating Activities":109247000.0,"Change In Working Capital":-801496000.0,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":798661000.0,"Change In Accrued Expense":172820000.0,"Change In Payable":625841000.0,"Change In Account Payable":607587000.0,"Change In Tax Payable":18254000.0,"Change In Income Tax Payable":18254000.0,"Change In Prepaid Assets":143541000.0,"Change In Inventory":-984133000.0,"Change In Receivables":-759565000.0,"Changes In Account Receivables":-759565000.0,"Other Non Cash Items":-112487000.0,"Stock Based Compensation":23184000.0,"Provisionand Write Offof Assets":33159000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-16658000.0,"Deferred Income Tax":-16658000.0,"Depreciation Amortization Depletion":258973000.0,"Depreciation And Amortization":258973000.0,"Amortization Cash Flow":128617000.0,"Amortization Of Intangibles":128617000.0,"Depreciation":130356000.0,"Operating Gains Losses":34823000.0,"Earnings Losses From Equity Investments":47661000.0,"Gain Loss On Sale Of Business":-12838000.0,"Net Income From Continuing Operations":689749000.0},"2025-03-31":{"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,"Proceeds From Stock Option Exercised":7670000.0,"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 Short Term Debt Issuance":-1343770000.0,"Short Term Debt Payments":-29521240000.0,"Short Term Debt Issuance":28177470000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null},"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,"Proceeds From Stock Option Exercised":8108000.0,"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 Short Term Debt Issuance":2027162000.0,"Short Term Debt Payments":-13427095000.0,"Short Term Debt Issuance":15454257000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":0.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}