{"ticker":"CSAN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":47618410.0,"Ordinary Shares Number":3918952522.0,"Share Issued":3966570932.0,"Net Debt":41037642000.0,"Total Debt":64876629000.0,"Tangible Book Value":-23101678000.0,"Invested Capital":61995368000.0,"Working Capital":14837296000.0,"Net Tangible Assets":-23101678000.0,"Capital Lease Obligations":6375010000.0,"Common Stock Equity":3493749000.0,"Total Capitalization":58290100000.0,"Total Equity Gross Minority Interest":29389970000.0,"Minority Interest":25896221000.0,"Stockholders Equity":3493749000.0,"Gains Losses Not Affecting Retained Earnings":602725000.0,"Other Equity Adjustments":602725000.0,"Treasury Stock":266892000.0,"Retained Earnings":-11305475000.0,"Additional Paid In Capital":4180652000.0,"Capital Stock":10282739000.0,"Common Stock":10282739000.0,"Total Liabilities Net Minority Interest":97598836000.0,"Total Non Current Liabilities Net Minority Interest":80531050000.0,"Other Non Current Liabilities":2608260000.0,"Derivative Product Liabilities":4644834000.0,"Employee Benefits":543292000.0,"Non Current Pension And Other Postretirement Benefit Plans":543292000.0,"Dueto Related Parties Non Current":1156000.0,"Tradeand Other Payables Non Current":4264318000.0,"Non Current Deferred Liabilities":6128534000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":6128534000.0,"Long Term Debt And Capital Lease Obligation":60188612000.0,"Long Term Capital Lease Obligation":5392261000.0,"Long Term Debt":54796351000.0,"Long Term Provisions":2152044000.0,"Current Liabilities":17067786000.0,"Other Current Liabilities":6623632000.0,"Current Debt And Capital Lease Obligation":4688017000.0,"Current Capital Lease Obligation":982749000.0,"Current Debt":3705268000.0,"Other Current Borrowings":3705268000.0,"Payables And Accrued Expenses":5756137000.0,"Payables":5756137000.0,"Other Payable":706550000.0,"Dueto Related Parties Current":337775000.0,"Dividends Payable":231804000.0,"Total Tax Payable":667777000.0,"Income Tax Payable":118944000.0,"Accounts Payable":3812231000.0,"Total Assets":126988806000.0,"Total Non Current Assets":95083724000.0,"Other Non Current Assets":2295763000.0,"Non Current Deferred Assets":2766337000.0,"Non Current Deferred Taxes Assets":2766337000.0,"Duefrom Related Parties Non Current":3586000.0,"Non Current Accounts Receivable":3346612000.0,"Financial Assets":2003092000.0,"Investments And Advances":2253581000.0,"Other Investments":null,"Investmentin Financial Assets":485278000.0,"Available For Sale Securities":485278000.0,"Long Term Equity Investment":1768303000.0,"Investmentsin Joint Venturesat Cost":56897000.0,"Investmentsin Associatesat Cost":1711406000.0,"Investmentsin Subsidiariesat Cost":null,"Investment Properties":18222462000.0,"Goodwill And Other Intangible Assets":26595427000.0,"Other Intangible Assets":24867177000.0,"Goodwill":1728250000.0,"Net PPE":37600450000.0,"Accumulated Depreciation":-17867825000.0,"Gross PPE":55468275000.0,"Leases":null,"Construction In Progress":10509791000.0,"Other Properties":10178429000.0,"Machinery Furniture Equipment":32141242000.0,"Land And Improvements":2638813000.0,"Current Assets":31905082000.0,"Other Current Assets":631941000.0,"Hedging Assets Current":199881000.0,"Assets Held For Sale Current":652168000.0,"Restricted Cash":44401000.0,"Inventory":1903484000.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":6732225000.0,"Other Receivables":85759000.0,"Duefrom Related Parties Current":219116000.0,"Taxes Receivable":2270770000.0,"Accounts Receivable":4156580000.0,"Cash Cash Equivalents And Short Term Investments":21740982000.0,"Other Short Term Investments":4277005000.0,"Cash And Cash Equivalents":17463977000.0,"Cash Equivalents":16394263000.0,"Cash Financial":1069714000.0},"2025-12-31":{"Treasury Shares Number":7142335.0,"Ordinary Shares Number":3959428597.0,"Share Issued":3966570932.0,"Net Debt":36983448000.0,"Total Debt":70639931000.0,"Tangible Book Value":-21402398000.0,"Invested Capital":69531359000.0,"Working Capital":24539257000.0,"Net Tangible Assets":-21402398000.0,"Capital Lease Obligations":6412800000.0,"Common Stock Equity":5304228000.0,"Total Capitalization":65612639000.0,"Total Equity Gross Minority Interest":31009632000.0,"Minority Interest":25705404000.0,"Stockholders Equity":5304228000.0,"Gains Losses Not Affecting Retained Earnings":625554000.0,"Other Equity Adjustments":625554000.0,"Treasury Stock":76150000.0,"Retained Earnings":-9722125000.0,"Additional Paid In Capital":4194210000.0,"Capital Stock":10282739000.0,"Common Stock":10282739000.0,"Total Liabilities Net Minority Interest":104107886000.0,"Total Non Current Liabilities Net Minority Interest":88559510000.0,"Other Non Current Liabilities":5372947000.0,"Derivative Product Liabilities":4615913000.0,"Employee Benefits":536426000.0,"Non Current Pension And Other Postretirement Benefit Plans":536426000.0,"Dueto Related Parties Non Current":1166000.0,"Tradeand Other Payables Non Current":4097140000.0,"Non Current Deferred Liabilities":6139576000.0,"Non Current Deferred Revenue":14355000.0,"Non Current Deferred Taxes Liabilities":6125221000.0,"Long Term Debt And Capital Lease Obligation":65738220000.0,"Long Term Capital Lease Obligation":5429809000.0,"Long Term Debt":60308411000.0,"Long Term Provisions":2058122000.0,"Current Liabilities":15548376000.0,"Other Current Liabilities":4381542000.0,"Current Debt And Capital Lease Obligation":4901711000.0,"Current Capital Lease Obligation":982991000.0,"Current Debt":3918720000.0,"Other Current Borrowings":3918720000.0,"Payables And Accrued Expenses":6265123000.0,"Payables":6265123000.0,"Other Payable":960694000.0,"Dueto Related Parties Current":320916000.0,"Dividends Payable":226484000.0,"Total Tax Payable":678518000.0,"Income Tax Payable":153310000.0,"Accounts Payable":4078511000.0,"Total Assets":135117518000.0,"Total Non Current Assets":95029885000.0,"Other Non Current Assets":2175675000.0,"Non Current Deferred Assets":3703864000.0,"Non Current Deferred Taxes Assets":3703864000.0,"Duefrom Related Parties Non Current":20348000.0,"Non Current Accounts Receivable":3225497000.0,"Financial Assets":1956127000.0,"Investments And Advances":2581661000.0,"Other Investments":null,"Investmentin Financial Assets":799997000.0,"Available For Sale Securities":799997000.0,"Long Term Equity Investment":1781664000.0,"Investmentsin Joint Venturesat Cost":60356000.0,"Investmentsin Associatesat Cost":1721308000.0,"Investmentsin Subsidiariesat Cost":1721308000.0,"Investment Properties":18221781000.0,"Goodwill And Other Intangible Assets":26706626000.0,"Other Intangible Assets":24942737000.0,"Goodwill":1763889000.0,"Net PPE":36458654000.0,"Accumulated Depreciation":-20657835000.0,"Gross PPE":57116489000.0,"Leases":744986000.0,"Construction In Progress":10410737000.0,"Other Properties":12077383000.0,"Machinery Furniture Equipment":31304876000.0,"Land And Improvements":2578507000.0,"Current Assets":40087633000.0,"Other Current Assets":993667000.0,"Hedging Assets Current":310981000.0,"Assets Held For Sale Current":652168000.0,"Restricted Cash":45781000.0,"Inventory":1969258000.0,"Other Inventories":63942000.0,"Finished Goods":1511903000.0,"Raw Materials":393413000.0,"Receivables":5944740000.0,"Other Receivables":35410000.0,"Duefrom Related Parties Current":199549000.0,"Taxes Receivable":2189503000.0,"Accounts Receivable":3520278000.0,"Cash Cash Equivalents And Short Term Investments":30171038000.0,"Other Short Term Investments":2927355000.0,"Cash And Cash Equivalents":27243683000.0,"Cash Equivalents":25845332000.0,"Cash Financial":1398351000.0},"2025-09-30":{"Treasury Shares Number":7349057.0,"Ordinary Shares Number":1859221875.0,"Share Issued":1866570932.0,"Net Debt":48015397000.0,"Total Debt":67271111000.0,"Tangible Book Value":-20574455000.0,"Invested Capital":66815123000.0,"Working Capital":11911818000.0,"Net Tangible Assets":-20574455000.0,"Capital Lease Obligations":6357311000.0,"Common Stock Equity":5901323000.0,"Total Capitalization":62925054000.0,"Total Equity Gross Minority Interest":32053991000.0,"Minority Interest":26152668000.0,"Stockholders Equity":5901323000.0,"Gains Losses Not Affecting Retained Earnings":554767000.0,"Other Equity Adjustments":554767000.0,"Treasury Stock":78354000.0,"Retained Earnings":-3919114000.0,"Additional Paid In Capital":1161285000.0,"Capital Stock":8182739000.0,"Common Stock":8182739000.0,"Total Liabilities Net Minority Interest":93684706000.0,"Total Non Current Liabilities Net Minority Interest":78710933000.0,"Other Non Current Liabilities":2829522000.0,"Derivative Product Liabilities":858913000.0,"Employee Benefits":573846000.0,"Non Current Pension And Other Postretirement Benefit Plans":573846000.0,"Dueto Related Parties Non Current":1175000.0,"Tradeand Other Payables Non Current":3953370000.0,"Non Current Deferred Liabilities":6014016000.0,"Non Current Deferred Revenue":14845000.0,"Non Current Deferred Taxes Liabilities":5999171000.0,"Long Term Debt And Capital Lease Obligation":62386624000.0,"Long Term Capital Lease Obligation":5362893000.0,"Long Term Debt":57023731000.0,"Long Term Provisions":2093467000.0,"Current Liabilities":14973773000.0,"Other Current Liabilities":3813208000.0,"Current Debt And Capital Lease Obligation":4884487000.0,"Current Capital Lease Obligation":994418000.0,"Current Debt":3890069000.0,"Other Current Borrowings":3890069000.0,"Payables And Accrued Expenses":6276078000.0,"Payables":6276078000.0,"Other Payable":879685000.0,"Dueto Related Parties Current":342008000.0,"Dividends Payable":95699000.0,"Total Tax Payable":887054000.0,"Income Tax Payable":327950000.0,"Accounts Payable":4071632000.0,"Total Assets":125738697000.0,"Total Non Current Assets":98853106000.0,"Other Non Current Assets":2172639000.0,"Non Current Deferred Assets":3621453000.0,"Non Current Deferred Taxes Assets":3621453000.0,"Duefrom Related Parties Non Current":22730000.0,"Non Current Accounts Receivable":3018632000.0,"Financial Assets":1655014000.0,"Investments And Advances":10394575000.0,"Other Investments":null,"Investmentin Financial Assets":776346000.0,"Available For Sale Securities":776346000.0,"Long Term Equity Investment":9618229000.0,"Investmentsin Joint Venturesat Cost":7900524000.0,"Investmentsin Associatesat Cost":1717705000.0,"Investmentsin Subsidiariesat Cost":null,"Investment Properties":16489000000.0,"Goodwill And Other Intangible Assets":26475778000.0,"Other Intangible Assets":24776284000.0,"Goodwill":1699494000.0,"Net PPE":35026015000.0,"Accumulated Depreciation":-19802850000.0,"Gross PPE":54828865000.0,"Leases":708909000.0,"Construction In Progress":8635601000.0,"Other Properties":12358839000.0,"Machinery Furniture Equipment":30565425000.0,"Land And Improvements":2560091000.0,"Current Assets":26885591000.0,"Other Current Assets":1084133000.0,"Hedging Assets Current":84178000.0,"Assets Held For Sale Current":1224866000.0,"Restricted Cash":11951000.0,"Inventory":2112281000.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":6003254000.0,"Other Receivables":24617000.0,"Duefrom Related Parties Current":189499000.0,"Taxes Receivable":1945072000.0,"Accounts Receivable":3844066000.0,"Cash Cash Equivalents And Short Term Investments":16364928000.0,"Other Short Term Investments":3466525000.0,"Cash And Cash Equivalents":12898403000.0,"Cash Equivalents":11412499000.0,"Cash Financial":1485904000.0},"2025-06-30":{"Treasury Shares Number":7894568.0,"Ordinary Shares Number":1858676364.0,"Share Issued":1866570932.0,"Net Debt":46872374000.0,"Total Debt":66775935000.0,"Tangible Book Value":-19286784000.0,"Invested Capital":67591323000.0,"Working Capital":12166685000.0,"Net Tangible Assets":-19286784000.0,"Capital Lease Obligations":6375672000.0,"Common Stock Equity":7191060000.0,"Total Capitalization":63717713000.0,"Total Equity Gross Minority Interest":33104416000.0,"Minority Interest":25913356000.0,"Stockholders Equity":7191060000.0,"Gains Losses Not Affecting Retained Earnings":655361000.0,"Other Equity Adjustments":655361000.0,"Treasury Stock":84162000.0,"Retained Earnings":-2733935000.0,"Additional Paid In Capital":1171058000.0,"Capital Stock":8182738000.0,"Common Stock":8182738000.0,"Total Liabilities Net Minority Interest":92931858000.0,"Total Non Current Liabilities Net Minority Interest":78215846000.0,"Other Non Current Liabilities":2946764000.0,"Derivative Product Liabilities":618691000.0,"Employee Benefits":566971000.0,"Non Current Pension And Other Postretirement Benefit Plans":566971000.0,"Dueto Related Parties Non Current":1078000.0,"Tradeand Other Payables Non Current":4133345000.0,"Non Current Deferred Liabilities":6018344000.0,"Non Current Deferred Revenue":15336000.0,"Non Current Deferred Taxes Liabilities":6003008000.0,"Long Term Debt And Capital Lease Obligation":61885795000.0,"Long Term Capital Lease Obligation":5359142000.0,"Long Term Debt":56526653000.0,"Long Term Provisions":2044858000.0,"Current Liabilities":14716012000.0,"Other Current Liabilities":3742889000.0,"Current Debt And Capital Lease Obligation":4890140000.0,"Current Capital Lease Obligation":1016530000.0,"Current Debt":3873610000.0,"Other Current Borrowings":3873610000.0,"Payables And Accrued Expenses":6082983000.0,"Payables":6082983000.0,"Other Payable":761228000.0,"Dueto Related Parties Current":377952000.0,"Dividends Payable":135875000.0,"Total Tax Payable":748613000.0,"Income Tax Payable":142713000.0,"Accounts Payable":4059315000.0,"Total Assets":126036274000.0,"Total Non Current Assets":99153577000.0,"Other Non Current Assets":2081990000.0,"Non Current Deferred Assets":3488404000.0,"Non Current Deferred Taxes Assets":3488404000.0,"Duefrom Related Parties Non Current":26319000.0,"Non Current Accounts Receivable":2963559000.0,"Financial Assets":1998415000.0,"Investments And Advances":11459160000.0,"Other Investments":null,"Investmentin Financial Assets":860555000.0,"Available For Sale Securities":860555000.0,"Long Term Equity Investment":10598605000.0,"Investmentsin Joint Venturesat Cost":8960090000.0,"Investmentsin Associatesat Cost":1638515000.0,"Investmentsin Subsidiariesat Cost":null,"Investment Properties":16732690000.0,"Goodwill And Other Intangible Assets":26477844000.0,"Other Intangible Assets":24744931000.0,"Goodwill":1732913000.0,"Net PPE":33951515000.0,"Accumulated Depreciation":-19029336000.0,"Gross PPE":52980851000.0,"Leases":702958000.0,"Construction In Progress":7681598000.0,"Other Properties":12077603000.0,"Machinery Furniture Equipment":29937713000.0,"Land And Improvements":2580979000.0,"Current Assets":26882697000.0,"Other Current Assets":1054926000.0,"Hedging Assets Current":161993000.0,"Assets Held For Sale Current":979697000.0,"Restricted Cash":27915000.0,"Inventory":2104814000.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":6044125000.0,"Other Receivables":32669000.0,"Duefrom Related Parties Current":184061000.0,"Taxes Receivable":1875434000.0,"Accounts Receivable":3951961000.0,"Cash Cash Equivalents And Short Term Investments":16509227000.0,"Other Short Term Investments":2981338000.0,"Cash And Cash Equivalents":13527889000.0,"Cash Equivalents":12051148000.0,"Cash Financial":1476741000.0},"2025-03-31":{"Treasury Shares Number":7925940.0,"Ordinary Shares Number":1858644992.0,"Share Issued":1866570932.0,"Net Debt":45871571000.0,"Total Debt":67072561000.0,"Tangible Book Value":-18698725000.0,"Invested Capital":68572317000.0,"Working Capital":14912977000.0,"Net Tangible Assets":-18698725000.0,"Capital Lease Obligations":6391907000.0,"Common Stock Equity":7891663000.0,"Total Capitalization":65944300000.0,"Total Equity Gross Minority Interest":34770978000.0,"Minority Interest":26879315000.0,"Stockholders Equity":7891663000.0,"Gains Losses Not Affecting Retained Earnings":424048000.0,"Other Equity Adjustments":424048000.0,"Treasury Stock":84496000.0,"Retained Earnings":-2437700000.0,"Additional Paid In Capital":1157267000.0,"Capital Stock":8832544000.0,"Common Stock":8832544000.0,"Total Liabilities Net Minority Interest":92715239000.0,"Total Non Current Liabilities Net Minority Interest":79575115000.0,"Other Non Current Liabilities":2917087000.0,"Derivative Product Liabilities":559737000.0,"Employee Benefits":558608000.0,"Non Current Pension And Other Postretirement Benefit Plans":558608000.0,"Dueto Related Parties Non Current":1078000.0,"Tradeand Other Payables Non Current":3875361000.0,"Non Current Deferred Liabilities":6046575000.0,"Non Current Deferred Revenue":15962000.0,"Non Current Deferred Taxes Liabilities":6030613000.0,"Long Term Debt And Capital Lease Obligation":63420451000.0,"Long Term Capital Lease Obligation":5367814000.0,"Long Term Debt":58052637000.0,"Long Term Provisions":2196218000.0,"Current Liabilities":13140124000.0,"Other Current Liabilities":3710064000.0,"Current Debt And Capital Lease Obligation":3652110000.0,"Current Capital Lease Obligation":1024093000.0,"Current Debt":2628017000.0,"Other Current Borrowings":2628017000.0,"Payables And Accrued Expenses":5777950000.0,"Payables":5777950000.0,"Other Payable":669118000.0,"Dueto Related Parties Current":434093000.0,"Dividends Payable":55086000.0,"Total Tax Payable":733063000.0,"Income Tax Payable":140123000.0,"Accounts Payable":3886590000.0,"Total Assets":127486217000.0,"Total Non Current Assets":99433116000.0,"Other Non Current Assets":2002540000.0,"Non Current Deferred Assets":3759598000.0,"Non Current Deferred Taxes Assets":3759598000.0,"Duefrom Related Parties Non Current":132110000.0,"Non Current Accounts Receivable":2926390000.0,"Financial Assets":2012456000.0,"Investments And Advances":11960200000.0,"Other Investments":null,"Investmentin Financial Assets":869956000.0,"Available For Sale Securities":869956000.0,"Long Term Equity Investment":11090244000.0,"Investmentsin Joint Venturesat Cost":9540470000.0,"Investmentsin Associatesat Cost":null,"Investmentsin Subsidiariesat Cost":1549774000.0,"Investment Properties":16824078000.0,"Goodwill And Other Intangible Assets":26590388000.0,"Other Intangible Assets":24830288000.0,"Goodwill":1760100000.0,"Net PPE":33357466000.0,"Accumulated Depreciation":-18111017000.0,"Gross PPE":51468483000.0,"Leases":639223000.0,"Construction In Progress":6775052000.0,"Other Properties":12031496000.0,"Machinery Furniture Equipment":29394183000.0,"Land And Improvements":2628529000.0,"Current Assets":28053101000.0,"Other Current Assets":600566000.0,"Hedging Assets Current":78582000.0,"Assets Held For Sale Current":970742000.0,"Restricted Cash":99653000.0,"Inventory":2041453000.0,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":6388111000.0,"Other Receivables":33621000.0,"Duefrom Related Parties Current":232553000.0,"Taxes Receivable":1948423000.0,"Accounts Receivable":4173514000.0,"Cash Cash Equivalents And Short Term Investments":17873994000.0,"Other Short Term Investments":3064911000.0,"Cash And Cash Equivalents":14809083000.0,"Cash Equivalents":13121610000.0,"Cash Financial":1687473000.0},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":16589000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":null,"Dividends Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Duefrom Related Parties Non Current":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":21224000000.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":10678566000.0,"Investmentsin Subsidiariesat Cost":10678566000.0,"Investment Properties":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":646024000.0,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Inventory":null,"Other Inventories":7426000.0,"Finished Goods":1664235000.0,"Raw Materials":401244000.0,"Receivables":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"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}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-301681200.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":3741113000.0,"Total Unusual Items":-754203000.0,"Total Unusual Items Excluding Goodwill":-754203000.0,"Net Income From Continuing Operation Net Minority Interest":-1583350000.0,"Reconciled Depreciation":971396000.0,"Reconciled Cost Of Revenue":5953019000.0,"EBITDA":2986910000.0,"EBIT":2015514000.0,"Net Interest Income":-1839497000.0,"Interest Expense":2182709000.0,"Interest Income":947505000.0,"Normalized Income":-1130828200.0,"Net Income From Continuing And Discontinued Operation":-1583350000.0,"Total Expenses":6646608000.0,"Diluted Average Shares":979048500.0,"Basic Average Shares":979048500.0,"Diluted EPS":-1.64556,"Basic EPS":-1.61724,"Diluted NI Availto Com Stockholders":-1583372000.0,"Average Dilution Earnings":-22000.0,"Net Income Common Stockholders":-1583350000.0,"Net Income":-1583350000.0,"Minority Interests":-238371000.0,"Net Income Including Noncontrolling Interests":-1344979000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1344979000.0,"Tax Provision":1177784000.0,"Pretax Income":-167195000.0,"Other Income Expense":-709890000.0,"Special Income Charges":-230791000.0,"Gain On Sale Of Ppe":19515000.0,"Gain On Sale Of Business":null,"Other Special Charges":82202000.0,"Write Off":168104000.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":44313000.0,"Gain On Sale Of Security":-523412000.0,"Net Non Operating Interest Income Expense":-1839497000.0,"Total Other Finance Cost":604293000.0,"Interest Expense Non Operating":2182709000.0,"Interest Income Non Operating":947505000.0,"Operating Income":2382192000.0,"Operating Expense":693589000.0,"Other Operating Expenses":-297636000.0,"Other Taxes":0.0,"Selling General And Administration":991225000.0,"Selling And Marketing Expense":443814000.0,"General And Administrative Expense":547411000.0,"Other Gand A":547411000.0,"Gross Profit":3075781000.0,"Cost Of Revenue":5953019000.0,"Total Revenue":9028800000.0,"Excise Taxes":1602959000.0,"Operating Revenue":10631759000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-576257840.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":-2177913000.0,"Total Unusual Items":-1694876000.0,"Total Unusual Items Excluding Goodwill":-1694876000.0,"Net Income From Continuing Operation Net Minority Interest":-5803011000.0,"Reconciled Depreciation":929741000.0,"Reconciled Cost Of Revenue":6633099000.0,"EBITDA":-3872789000.0,"EBIT":-4802530000.0,"Net Interest Income":574323000.0,"Interest Expense":1867269000.0,"Interest Income":2642662000.0,"Normalized Income":-4684392840.0,"Net Income From Continuing And Discontinued Operation":-5803011000.0,"Total Expenses":7332602000.0,"Diluted Average Shares":989857149.0,"Basic Average Shares":989857149.0,"Diluted EPS":-5.862462,"Basic EPS":-5.862462,"Diluted NI Availto Com Stockholders":-5802860000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-5803011000.0,"Net Income":-5803011000.0,"Minority Interests":1053464000.0,"Net Income Including Noncontrolling Interests":-6856475000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-6856475000.0,"Tax Provision":186676000.0,"Pretax Income":-6669799000.0,"Other Income Expense":-9525678000.0,"Special Income Charges":-688824000.0,"Gain On Sale Of Ppe":-30592000.0,"Gain On Sale Of Business":null,"Other Special Charges":164574000.0,"Write Off":493658000.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":-7830802000.0,"Gain On Sale Of Security":-1006052000.0,"Net Non Operating Interest Income Expense":574323000.0,"Total Other Finance Cost":201070000.0,"Interest Expense Non Operating":1867269000.0,"Interest Income Non Operating":2642662000.0,"Operating Income":2281556000.0,"Operating Expense":699503000.0,"Other Operating Expenses":-326922000.0,"Other Taxes":-135396000.0,"Selling General And Administration":1161821000.0,"Selling And Marketing Expense":439654000.0,"General And Administrative Expense":722167000.0,"Other Gand A":722167000.0,"Gross Profit":2981059000.0,"Cost Of Revenue":6633099000.0,"Total Revenue":9614158000.0,"Excise Taxes":1737915000.0,"Operating Revenue":11352073000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-240946100.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":3129761000.0,"Total Unusual Items":-708665000.0,"Total Unusual Items Excluding Goodwill":-708665000.0,"Net Income From Continuing Operation Net Minority Interest":-1185180000.0,"Reconciled Depreciation":1000883000.0,"Reconciled Cost Of Revenue":6936477000.0,"EBITDA":2421096000.0,"EBIT":1420213000.0,"Net Interest Income":-1825818000.0,"Interest Expense":1887359000.0,"Interest Income":260593000.0,"Normalized Income":-717461100.0,"Net Income From Continuing And Discontinued Operation":-1185180000.0,"Total Expenses":7631391000.0,"Diluted Average Shares":464752000.0,"Basic Average Shares":464752000.0,"Diluted EPS":-2.56,"Basic EPS":-2.56,"Diluted NI Availto Com Stockholders":-1185272000.0,"Average Dilution Earnings":-92000.0,"Net Income Common Stockholders":-1185180000.0,"Net Income":-1185180000.0,"Minority Interests":-350751000.0,"Net Income Including Noncontrolling Interests":-834429000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":-834429000.0,"Tax Provision":367283000.0,"Pretax Income":-467146000.0,"Other Income Expense":-1674122000.0,"Special Income Charges":-354326000.0,"Gain On Sale Of Ppe":-11793000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":25578000.0,"Write Off":316955000.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":-965457000.0,"Gain On Sale Of Security":-354339000.0,"Net Non Operating Interest Income Expense":-1825818000.0,"Total Other Finance Cost":199052000.0,"Interest Expense Non Operating":1887359000.0,"Interest Income Non Operating":260593000.0,"Operating Income":3032794000.0,"Operating Expense":694914000.0,"Other Operating Expenses":-362741000.0,"Other Taxes":-82174000.0,"Selling General And Administration":1139829000.0,"Selling And Marketing Expense":512904000.0,"General And Administrative Expense":626925000.0,"Other Gand A":626925000.0,"Gross Profit":3727708000.0,"Cost Of Revenue":6936477000.0,"Total Revenue":10664185000.0,"Excise Taxes":1869442000.0,"Operating Revenue":12533627000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-302165820.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":3794585000.0,"Total Unusual Items":-888723000.0,"Total Unusual Items Excluding Goodwill":-888723000.0,"Net Income From Continuing Operation Net Minority Interest":-946042000.0,"Reconciled Depreciation":992314000.0,"Reconciled Cost Of Revenue":6881505000.0,"EBITDA":2905862000.0,"EBIT":1913548000.0,"Net Interest Income":-1370857000.0,"Interest Expense":1879023000.0,"Interest Income":726576000.0,"Normalized Income":-359484820.0,"Net Income From Continuing And Discontinued Operation":-946042000.0,"Total Expenses":7434702000.0,"Diluted Average Shares":464664500.0,"Basic Average Shares":464664500.0,"Diluted EPS":-2.04,"Basic EPS":-2.04,"Diluted NI Availto Com Stockholders":-946042000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":-946042000.0,"Net Income":-946042000.0,"Minority Interests":-377945000.0,"Net Income Including Noncontrolling Interests":-568097000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-568097000.0,"Tax Provision":602622000.0,"Pretax Income":34525000.0,"Other Income Expense":-1637568000.0,"Special Income Charges":-456693000.0,"Gain On Sale Of Ppe":-647000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":58515000.0,"Write Off":397531000.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":-748845000.0,"Gain On Sale Of Security":-432030000.0,"Net Non Operating Interest Income Expense":-1370857000.0,"Total Other Finance Cost":218410000.0,"Interest Expense Non Operating":1879023000.0,"Interest Income Non Operating":726576000.0,"Operating Income":3042950000.0,"Operating Expense":553197000.0,"Other Operating Expenses":-548447000.0,"Other Taxes":491000.0,"Selling General And Administration":1101153000.0,"Selling And Marketing Expense":457529000.0,"General And Administrative Expense":643624000.0,"Other Gand A":643624000.0,"Gross Profit":3596147000.0,"Cost Of Revenue":6881505000.0,"Total Revenue":10477652000.0,"Excise Taxes":1844498000.0,"Operating Revenue":12322150000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-151451640.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":2626496000.0,"Total Unusual Items":-445446000.0,"Total Unusual Items Excluding Goodwill":-445446000.0,"Net Income From Continuing Operation Net Minority Interest":-1787895000.0,"Reconciled Depreciation":967894000.0,"Reconciled Cost Of Revenue":6791905000.0,"EBITDA":2181050000.0,"EBIT":1213156000.0,"Net Interest Income":-1617567000.0,"Interest Expense":2102019000.0,"Interest Income":792747000.0,"Normalized Income":-1493900640.0,"Net Income From Continuing And Discontinued Operation":-1787895000.0,"Total Expenses":7368453000.0,"Diluted Average Shares":464658250.0,"Basic Average Shares":464658250.0,"Diluted EPS":-3.84856,"Basic EPS":-3.84776,"Diluted NI Availto Com Stockholders":-1787895000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":-1787895000.0,"Net Income":-1787895000.0,"Minority Interests":147503000.0,"Net Income Including Noncontrolling Interests":-1935398000.0,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":-1935398000.0,"Tax Provision":1046535000.0,"Pretax Income":-888863000.0,"Other Income Expense":-1565444000.0,"Special Income Charges":-366406000.0,"Gain On Sale Of Ppe":4194000.0,"Gain On Sale Of Business":null,"Other Special Charges":84992000.0,"Write Off":285608000.0,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":-1119998000.0,"Gain On Sale Of Security":-79040000.0,"Net Non Operating Interest Income Expense":-1617567000.0,"Total Other Finance Cost":308295000.0,"Interest Expense Non Operating":2102019000.0,"Interest Income Non Operating":792747000.0,"Operating Income":2294148000.0,"Operating Expense":576548000.0,"Other Operating Expenses":-395523000.0,"Other Taxes":-3017000.0,"Selling General And Administration":975088000.0,"Selling And Marketing Expense":440056000.0,"General And Administrative Expense":535032000.0,"Other Gand A":535032000.0,"Gross Profit":2870696000.0,"Cost Of Revenue":6791905000.0,"Total Revenue":9662601000.0,"Excise Taxes":1767044000.0,"Operating Revenue":11429645000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":241940000.0,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Excise Taxes":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":173264000.0,"Repurchase Of Capital Stock":-270533000.0,"Repayment Of Debt":-7913305000.0,"Issuance Of Debt":2686736000.0,"Issuance Of Capital Stock":33042000.0,"Capital Expenditure":-2297845000.0,"End Cash Position":17463977000.0,"Beginning Cash Position":27243683000.0,"Effect Of Exchange Rate Changes":-205723000.0,"Changes In Cash":-9573983000.0,"Financing Cash Flow":-8477976000.0,"Cash Flow From Continuing Financing Activities":-8477976000.0,"Net Other Financing Charges":-1287842000.0,"Interest Paid Cff":-1725984000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-90000.0,"Preferred Stock Dividend Paid":0.0,"Common Stock Dividend Paid":-90000.0,"Net Common Stock Issuance":-237491000.0,"Common Stock Payments":-270533000.0,"Common Stock Issuance":33042000.0,"Net Issuance Payments Of Debt":-5226569000.0,"Net Long Term Debt Issuance":-5226569000.0,"Long Term Debt Payments":-7913305000.0,"Long Term Debt Issuance":2686736000.0,"Investing Cash Flow":-3567116000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-3567116000.0,"Net Other Investing Changes":-5660000.0,"Dividends Received Cfi":16876000.0,"Net Investment Purchase And Sale":-1140242000.0,"Sale Of Investment":0.0,"Purchase Of Investment":-1140242000.0,"Net Business Purchase And Sale":-175032000.0,"Sale Of Business":0.0,"Purchase Of Business":-175032000.0,"Net PPE Purchase And Sale":-2263058000.0,"Sale Of PPE":34787000.0,"Purchase Of PPE":-2297845000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":2471109000.0,"Cash Flow From Continuing Operating Activities":2471109000.0,"Taxes Refund Paid":-262697000.0,"Change In Working Capital":-1090355000.0,"Change In Other Working Capital":9398000.0,"Change In Other Current Liabilities":-67643000.0,"Change In Other Current Assets":-19966000.0,"Change In Payables And Accrued Expense":-339891000.0,"Change In Payable":-339891000.0,"Change In Account Payable":-124000000.0,"Change In Tax Payable":-215891000.0,"Change In Income Tax Payable":-215891000.0,"Change In Inventory":9450000.0,"Change In Receivables":-681703000.0,"Changes In Account Receivables":-681703000.0,"Other Non Cash Items":2780887000.0,"Stock Based Compensation":19813000.0,"Provisionand Write Offof Assets":83340000.0,"Asset Impairment Charge":168104000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":971396000.0,"Depreciation And Amortization":971396000.0,"Operating Gains Losses":-32184000.0,"Pension And Employee Benefit Expense":102918000.0,"Earnings Losses From Equity Investments":-44313000.0,"Gain Loss On Investment Securities":-71274000.0,"Net Income From Continuing Operations":-167195000.0},"2025-12-31":{"Free Cash Flow":1200782000.0,"Repurchase Of Capital Stock":495228000.0,"Repayment Of Debt":-690236000.0,"Issuance Of Debt":2672664000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2156472000.0,"End Cash Position":27243683000.0,"Beginning Cash Position":12898403000.0,"Effect Of Exchange Rate Changes":33506000.0,"Changes In Cash":14311774000.0,"Financing Cash Flow":12514307000.0,"Cash Flow From Continuing Financing Activities":12514307000.0,"Net Other Financing Charges":-4761821000.0,"Interest Paid Cff":-1385811000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-888810000.0,"Preferred Stock Dividend Paid":-623592000.0,"Common Stock Dividend Paid":-265218000.0,"Net Common Stock Issuance":13568321000.0,"Common Stock Payments":495228000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1982428000.0,"Net Long Term Debt Issuance":1982428000.0,"Long Term Debt Payments":-690236000.0,"Long Term Debt Issuance":2672664000.0,"Investing Cash Flow":-1559787000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-1559787000.0,"Net Other Investing Changes":198393000.0,"Dividends Received Cfi":33560000.0,"Net Investment Purchase And Sale":649223000.0,"Sale Of Investment":772774000.0,"Purchase Of Investment":-123551000.0,"Net Business Purchase And Sale":-289652000.0,"Sale Of Business":548000.0,"Purchase Of Business":-290200000.0,"Net PPE Purchase And Sale":-2151311000.0,"Sale Of PPE":5161000.0,"Purchase Of PPE":-2156472000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":3357254000.0,"Cash Flow From Continuing Operating Activities":3357254000.0,"Taxes Refund Paid":-765129000.0,"Change In Working Capital":593307000.0,"Change In Other Working Capital":409955000.0,"Change In Other Current Liabilities":196385000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-633843000.0,"Change In Payable":-633843000.0,"Change In Account Payable":-139336000.0,"Change In Tax Payable":-494507000.0,"Change In Income Tax Payable":-494507000.0,"Change In Inventory":128269000.0,"Change In Receivables":492541000.0,"Changes In Account Receivables":492541000.0,"Other Non Cash Items":1698416000.0,"Stock Based Compensation":20719000.0,"Provisionand Write Offof Assets":311314000.0,"Asset Impairment Charge":-1000094000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":929741000.0,"Depreciation And Amortization":929741000.0,"Operating Gains Losses":8238779000.0,"Pension And Employee Benefit Expense":144720000.0,"Earnings Losses From Equity Investments":7830802000.0,"Gain Loss On Investment Securities":-1261087000.0,"Net Income From Continuing Operations":-6669799000.0},"2025-09-30":{"Free Cash Flow":1917710000.0,"Repurchase Of Capital Stock":-495228000.0,"Repayment Of Debt":-639825000.0,"Issuance Of Debt":959193000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-2093237000.0,"End Cash Position":12898403000.0,"Beginning Cash Position":13527889000.0,"Effect Of Exchange Rate Changes":-37413000.0,"Changes In Cash":-592073000.0,"Financing Cash Flow":-1758009000.0,"Cash Flow From Continuing Financing Activities":-719275000.0,"Net Other Financing Charges":-249532000.0,"Interest Paid Cff":-1230762000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-101855000.0,"Preferred Stock Dividend Paid":0.0,"Common Stock Dividend Paid":-101855000.0,"Net Common Stock Issuance":-495228000.0,"Common Stock Payments":-495228000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":319368000.0,"Net Long Term Debt Issuance":319368000.0,"Long Term Debt Payments":-639825000.0,"Long Term Debt Issuance":959193000.0,"Investing Cash Flow":-2845011000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-3859409000.0,"Net Other Investing Changes":1011088000.0,"Dividends Received Cfi":24320000.0,"Net Investment Purchase And Sale":-1422509000.0,"Sale Of Investment":-415491000.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":-372161000.0,"Sale Of Business":7575000.0,"Purchase Of Business":-379736000.0,"Net PPE Purchase And Sale":-2093174000.0,"Sale Of PPE":63000.0,"Purchase Of PPE":-2093237000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":4010947000.0,"Cash Flow From Continuing Operating Activities":3384448000.0,"Taxes Refund Paid":null,"Change In Working Capital":-781815000.0,"Change In Other Working Capital":-421752000.0,"Change In Other Current Liabilities":73691000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":-515665000.0,"Change In Payable":-515665000.0,"Change In Account Payable":-89165000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":25752000.0,"Change In Receivables":56159000.0,"Changes In Account Receivables":56159000.0,"Other Non Cash Items":3300423000.0,"Stock Based Compensation":6388000.0,"Provisionand Write Offof Assets":98484000.0,"Asset Impairment Charge":316955000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":1000883000.0,"Depreciation And Amortization":1000883000.0,"Operating Gains Losses":1012320000.0,"Pension And Employee Benefit Expense":108425000.0,"Earnings Losses From Equity Investments":965456000.0,"Gain Loss On Investment Securities":-94681000.0,"Net Income From Continuing Operations":-467146000.0},"2025-06-30":{"Free Cash Flow":2003430000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2059735000.0,"Issuance Of Debt":1428156000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1925249000.0,"End Cash Position":13527889000.0,"Beginning Cash Position":14809083000.0,"Effect Of Exchange Rate Changes":-57552000.0,"Changes In Cash":-1223642000.0,"Financing Cash Flow":-3534925000.0,"Cash Flow From Continuing Financing Activities":-4573659000.0,"Net Other Financing Charges":-441861000.0,"Interest Paid Cff":-1173887000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-1287598000.0,"Preferred Stock Dividend Paid":0.0,"Common Stock Dividend Paid":-1287598000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-631579000.0,"Net Long Term Debt Issuance":-631579000.0,"Long Term Debt Payments":-2059735000.0,"Long Term Debt Issuance":1428156000.0,"Investing Cash Flow":-1617396000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-610423000.0,"Net Other Investing Changes":-942371000.0,"Dividends Received Cfi":45267000.0,"Net Investment Purchase And Sale":1194306000.0,"Sale Of Investment":212757000.0,"Purchase Of Investment":null,"Net Business Purchase And Sale":7425000.0,"Sale Of Business":7425000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1922023000.0,"Sale Of PPE":3226000.0,"Purchase Of PPE":-1925249000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":3928679000.0,"Cash Flow From Continuing Operating Activities":4555178000.0,"Taxes Refund Paid":null,"Change In Working Capital":-120347000.0,"Change In Other Working Capital":-672358000.0,"Change In Other Current Liabilities":-190616000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":644633000.0,"Change In Payable":644633000.0,"Change In Account Payable":262307000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":-162083000.0,"Change In Receivables":254970000.0,"Changes In Account Receivables":254970000.0,"Other Non Cash Items":1257071000.0,"Stock Based Compensation":20726000.0,"Provisionand Write Offof Assets":78625000.0,"Asset Impairment Charge":397531000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":992314000.0,"Depreciation And Amortization":992314000.0,"Operating Gains Losses":897113000.0,"Pension And Employee Benefit Expense":118466000.0,"Earnings Losses From Equity Investments":748845000.0,"Gain Loss On Investment Securities":-10004000.0,"Net Income From Continuing Operations":34523000.0},"2025-03-31":{"Free Cash Flow":-555005000.0,"Repurchase Of Capital Stock":-34022000.0,"Repayment Of Debt":-11648739000.0,"Issuance Of Debt":6486495000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2284909000.0,"End Cash Position":14809083000.0,"Beginning Cash Position":16903542000.0,"Effect Of Exchange Rate Changes":-197172000.0,"Changes In Cash":-1897287000.0,"Financing Cash Flow":-9573313000.0,"Cash Flow From Continuing Financing Activities":-9573313000.0,"Net Other Financing Charges":-2592148000.0,"Interest Paid Cff":-1369867000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-415032000.0,"Preferred Stock Dividend Paid":-371000000.0,"Common Stock Dividend Paid":-44032000.0,"Net Common Stock Issuance":-34022000.0,"Common Stock Payments":-34022000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-5162244000.0,"Net Long Term Debt Issuance":-5162244000.0,"Long Term Debt Payments":-11648739000.0,"Long Term Debt Issuance":6486495000.0,"Investing Cash Flow":5946122000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":5946122000.0,"Net Other Investing Changes":-89088000.0,"Dividends Received Cfi":137525000.0,"Net Investment Purchase And Sale":8383656000.0,"Sale Of Investment":9365160000.0,"Purchase Of Investment":-981504000.0,"Net Business Purchase And Sale":-202086000.0,"Sale Of Business":11000000.0,"Purchase Of Business":-213086000.0,"Net PPE Purchase And Sale":-2283885000.0,"Sale Of PPE":1024000.0,"Purchase Of PPE":-2284909000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":1729904000.0,"Cash Flow From Continuing Operating Activities":1729904000.0,"Taxes Refund Paid":-371123000.0,"Change In Working Capital":-1693876000.0,"Change In Other Working Capital":-609233000.0,"Change In Other Current Liabilities":-53150000.0,"Change In Other Current Assets":-5107000.0,"Change In Payables And Accrued Expense":-662745000.0,"Change In Payable":-662745000.0,"Change In Account Payable":-280419000.0,"Change In Tax Payable":-382326000.0,"Change In Income Tax Payable":-382326000.0,"Change In Inventory":-99705000.0,"Change In Receivables":-263936000.0,"Changes In Account Receivables":-263936000.0,"Other Non Cash Items":2307540000.0,"Stock Based Compensation":23892000.0,"Provisionand Write Offof Assets":-110286000.0,"Asset Impairment Charge":285608000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":967894000.0,"Depreciation And Amortization":967894000.0,"Operating Gains Losses":1209118000.0,"Pension And Employee Benefit Expense":93871000.0,"Earnings Losses From Equity Investments":1119998000.0,"Gain Loss On Investment Securities":-557000.0,"Net Income From Continuing Operations":-888863000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash From Discontinued Investing Activities":21624000.0,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":680051000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-2649000000.0,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":-160691000.0,"Change In Income Tax Payable":-160691000.0,"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":-10230000.0,"Deferred Income Tax":-10230000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}