{"ticker":"EE","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":32091157.0,"Share Issued":32091157.0,"Net Debt":739636000.0,"Total Debt":1392424000.0,"Tangible Book Value":100226000.0,"Invested Capital":1768897000.0,"Working Capital":264490000.0,"Net Tangible Assets":100226000.0,"Capital Lease Obligations":310339000.0,"Common Stock Equity":686812000.0,"Total Capitalization":1734868000.0,"Total Equity Gross Minority Interest":2272049000.0,"Minority Interest":1585237000.0,"Stockholders Equity":686812000.0,"Gains Losses Not Affecting Retained Earnings":-510000.0,"Other Equity Adjustments":-510000.0,"Treasury Stock":93543000.0,"Retained Earnings":121750000.0,"Additional Paid In Capital":658998000.0,"Capital Stock":117000.0,"Common Stock":117000.0,"Total Liabilities Net Minority Interest":1890992000.0,"Total Non Current Liabilities Net Minority Interest":1560218000.0,"Other Non Current Liabilities":93066000.0,"Non Current Deferred Liabilities":95065000.0,"Non Current Deferred Revenue":28237000.0,"Non Current Deferred Taxes Liabilities":66828000.0,"Long Term Debt And Capital Lease Obligation":1307604000.0,"Long Term Capital Lease Obligation":259548000.0,"Long Term Debt":1048056000.0,"Long Term Provisions":64483000.0,"Current Liabilities":330774000.0,"Other Current Liabilities":12154000.0,"Current Deferred Liabilities":30426000.0,"Current Deferred Revenue":30426000.0,"Current Debt And Capital Lease Obligation":84820000.0,"Current Capital Lease Obligation":50791000.0,"Current Debt":34029000.0,"Other Current Borrowings":34029000.0,"Payables And Accrued Expenses":203374000.0,"Current Accrued Expenses":118940000.0,"Interest Payable":11477000.0,"Payables":84434000.0,"Total Tax Payable":13424000.0,"Accounts Payable":71010000.0,"Total Assets":4163041000.0,"Total Non Current Assets":3567777000.0,"Other Non Current Assets":100234000.0,"Non Current Deferred Assets":24469000.0,"Non Current Deferred Taxes Assets":24469000.0,"Investments And Advances":343689000.0,"Other Investments":324085000.0,"Long Term Equity Investment":19604000.0,"Goodwill And Other Intangible Assets":586586000.0,"Other Intangible Assets":351398000.0,"Goodwill":235188000.0,"Net PPE":2512799000.0,"Accumulated Depreciation":-1238132000.0,"Gross PPE":3750931000.0,"Construction In Progress":101057000.0,"Other Properties":661075000.0,"Machinery Furniture Equipment":2988799000.0,"Current Assets":595264000.0,"Restricted Cash":3232000.0,"Prepaid Assets":19438000.0,"Inventory":31483000.0,"Receivables":168929000.0,"Receivables Adjustments Allowances":-1023000.0,"Other Receivables":76789000.0,"Duefrom Related Parties Current":162000.0,"Taxes Receivable":2837000.0,"Accounts Receivable":90164000.0,"Cash Cash Equivalents And Short Term Investments":372182000.0,"Other Short Term Investments":29733000.0,"Cash And Cash Equivalents":342449000.0},"2026-03-31":{"Treasury Shares Number":3078888.0,"Ordinary Shares Number":32091157.0,"Share Issued":35170045.0,"Net Debt":550461000.0,"Total Debt":1413055000.0,"Tangible Book Value":97328000.0,"Invested Capital":1781709000.0,"Working Capital":471754000.0,"Net Tangible Assets":97328000.0,"Capital Lease Obligations":322451000.0,"Common Stock Equity":691105000.0,"Total Capitalization":1748129000.0,"Total Equity Gross Minority Interest":2255173000.0,"Minority Interest":1564068000.0,"Stockholders Equity":691105000.0,"Gains Losses Not Affecting Retained Earnings":-1013000.0,"Other Equity Adjustments":-1013000.0,"Treasury Stock":69677000.0,"Retained Earnings":112226000.0,"Additional Paid In Capital":649452000.0,"Capital Stock":117000.0,"Common Stock":117000.0,"Total Liabilities Net Minority Interest":1879926000.0,"Total Non Current Liabilities Net Minority Interest":1584486000.0,"Other Non Current Liabilities":97528000.0,"Non Current Deferred Liabilities":93930000.0,"Non Current Deferred Revenue":28654000.0,"Non Current Deferred Taxes Liabilities":65276000.0,"Long Term Debt And Capital Lease Obligation":1329395000.0,"Long Term Capital Lease Obligation":272371000.0,"Long Term Debt":1057024000.0,"Long Term Provisions":63633000.0,"Current Liabilities":295440000.0,"Other Current Liabilities":15782000.0,"Current Deferred Liabilities":42065000.0,"Current Deferred Revenue":42065000.0,"Current Debt And Capital Lease Obligation":83660000.0,"Current Capital Lease Obligation":50080000.0,"Current Debt":33580000.0,"Other Current Borrowings":33580000.0,"Payables And Accrued Expenses":153933000.0,"Current Accrued Expenses":132529000.0,"Interest Payable":27814000.0,"Payables":21404000.0,"Total Tax Payable":13173000.0,"Accounts Payable":8231000.0,"Total Assets":4135099000.0,"Total Non Current Assets":3367905000.0,"Other Non Current Assets":107897000.0,"Non Current Deferred Assets":24040000.0,"Non Current Deferred Taxes Assets":24040000.0,"Investments And Advances":350088000.0,"Other Investments":331205000.0,"Long Term Equity Investment":18883000.0,"Goodwill And Other Intangible Assets":593777000.0,"Other Intangible Assets":355309000.0,"Goodwill":238468000.0,"Net PPE":2292103000.0,"Accumulated Depreciation":-1209878000.0,"Gross PPE":3501981000.0,"Construction In Progress":222771000.0,"Other Properties":666893000.0,"Machinery Furniture Equipment":2612317000.0,"Current Assets":767194000.0,"Restricted Cash":4188000.0,"Prepaid Assets":41866000.0,"Inventory":12906000.0,"Receivables":133789000.0,"Receivables Adjustments Allowances":-1023000.0,"Other Receivables":45658000.0,"Duefrom Related Parties Current":247000.0,"Taxes Receivable":2934000.0,"Accounts Receivable":85973000.0,"Cash Cash Equivalents And Short Term Investments":574445000.0,"Other Short Term Investments":34302000.0,"Cash And Cash Equivalents":540143000.0},"2025-12-31":{"Treasury Shares Number":2685679.0,"Ordinary Shares Number":32025153.0,"Share Issued":34710832.0,"Net Debt":560027000.0,"Total Debt":1430899000.0,"Tangible Book Value":88260000.0,"Invested Capital":1780736000.0,"Working Capital":443305000.0,"Net Tangible Assets":88260000.0,"Capital Lease Obligations":332638000.0,"Common Stock Equity":682475000.0,"Total Capitalization":1746694000.0,"Total Equity Gross Minority Interest":2229078000.0,"Minority Interest":1546603000.0,"Stockholders Equity":682475000.0,"Gains Losses Not Affecting Retained Earnings":-112000.0,"Other Equity Adjustments":-112000.0,"Treasury Stock":54981000.0,"Retained Earnings":102640000.0,"Additional Paid In Capital":634811000.0,"Capital Stock":117000.0,"Common Stock":117000.0,"Total Liabilities Net Minority Interest":1902383000.0,"Total Non Current Liabilities Net Minority Interest":1592323000.0,"Other Non Current Liabilities":88103000.0,"Non Current Deferred Liabilities":93850000.0,"Non Current Deferred Revenue":29196000.0,"Non Current Deferred Taxes Liabilities":64654000.0,"Long Term Debt And Capital Lease Obligation":1347571000.0,"Long Term Capital Lease Obligation":283352000.0,"Long Term Debt":1064219000.0,"Long Term Provisions":62799000.0,"Current Liabilities":310060000.0,"Other Current Liabilities":7685000.0,"Current Deferred Liabilities":57135000.0,"Current Deferred Revenue":57135000.0,"Current Debt And Capital Lease Obligation":83328000.0,"Current Capital Lease Obligation":49286000.0,"Current Debt":34042000.0,"Other Current Borrowings":34042000.0,"Payables And Accrued Expenses":161912000.0,"Current Accrued Expenses":115342000.0,"Interest Payable":11435000.0,"Payables":46570000.0,"Total Tax Payable":null,"Accounts Payable":46570000.0,"Total Assets":4131461000.0,"Total Non Current Assets":3378096000.0,"Other Non Current Assets":103385000.0,"Non Current Deferred Assets":25224000.0,"Non Current Deferred Taxes Assets":25224000.0,"Investments And Advances":356039000.0,"Other Investments":337944000.0,"Long Term Equity Investment":18095000.0,"Goodwill And Other Intangible Assets":594215000.0,"Other Intangible Assets":359221000.0,"Goodwill":234994000.0,"Net PPE":2299233000.0,"Accumulated Depreciation":-1183401000.0,"Gross PPE":3482634000.0,"Construction In Progress":198445000.0,"Other Properties":671872000.0,"Machinery Furniture Equipment":2612317000.0,"Current Assets":753365000.0,"Restricted Cash":3239000.0,"Prepaid Assets":48622000.0,"Inventory":27075000.0,"Receivables":97325000.0,"Receivables Adjustments Allowances":-1009000.0,"Other Receivables":13387000.0,"Duefrom Related Parties Current":1033000.0,"Taxes Receivable":4139000.0,"Accounts Receivable":79775000.0,"Cash Cash Equivalents And Short Term Investments":577104000.0,"Other Short Term Investments":38870000.0,"Cash And Cash Equivalents":538234000.0},"2025-09-30":{"Treasury Shares Number":2678160.0,"Ordinary Shares Number":32001713.0,"Share Issued":34679873.0,"Net Debt":643064000.0,"Total Debt":1448877000.0,"Tangible Book Value":67641000.0,"Invested Capital":1781368000.0,"Working Capital":403635000.0,"Net Tangible Assets":67641000.0,"Capital Lease Obligations":343195000.0,"Common Stock Equity":675686000.0,"Total Capitalization":1748665000.0,"Total Equity Gross Minority Interest":2195444000.0,"Minority Interest":1519758000.0,"Stockholders Equity":675686000.0,"Gains Losses Not Affecting Retained Earnings":-23000.0,"Other Equity Adjustments":-23000.0,"Treasury Stock":54780000.0,"Retained Earnings":96183000.0,"Additional Paid In Capital":634189000.0,"Capital Stock":117000.0,"Common Stock":117000.0,"Total Liabilities Net Minority Interest":1901535000.0,"Total Non Current Liabilities Net Minority Interest":1610492000.0,"Other Non Current Liabilities":153120000.0,"Non Current Deferred Liabilities":27339000.0,"Non Current Deferred Revenue":27339000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":1368056000.0,"Long Term Capital Lease Obligation":295077000.0,"Long Term Debt":1072979000.0,"Long Term Provisions":61977000.0,"Current Liabilities":291043000.0,"Other Current Liabilities":3116000.0,"Current Deferred Liabilities":33182000.0,"Current Deferred Revenue":33182000.0,"Current Debt And Capital Lease Obligation":80821000.0,"Current Capital Lease Obligation":48118000.0,"Current Debt":32703000.0,"Other Current Borrowings":32703000.0,"Payables And Accrued Expenses":173924000.0,"Current Accrued Expenses":122793000.0,"Interest Payable":29516000.0,"Payables":51131000.0,"Total Tax Payable":null,"Accounts Payable":51131000.0,"Total Assets":4096979000.0,"Total Non Current Assets":3402301000.0,"Other Non Current Assets":99646000.0,"Non Current Deferred Assets":27382000.0,"Non Current Deferred Taxes Assets":27382000.0,"Investments And Advances":364754000.0,"Other Investments":344532000.0,"Long Term Equity Investment":20222000.0,"Goodwill And Other Intangible Assets":608045000.0,"Other Intangible Assets":363052000.0,"Goodwill":244993000.0,"Net PPE":2302474000.0,"Accumulated Depreciation":-1161107000.0,"Gross PPE":3463581000.0,"Construction In Progress":187057000.0,"Other Properties":683177000.0,"Machinery Furniture Equipment":2593347000.0,"Current Assets":694678000.0,"Restricted Cash":4215000.0,"Prepaid Assets":20305000.0,"Inventory":19352000.0,"Receivables":144600000.0,"Receivables Adjustments Allowances":-728000.0,"Other Receivables":24939000.0,"Duefrom Related Parties Current":64000.0,"Taxes Receivable":5626000.0,"Accounts Receivable":114699000.0,"Cash Cash Equivalents And Short Term Investments":506206000.0,"Other Short Term Investments":43588000.0,"Cash And Cash Equivalents":462618000.0},"2025-06-30":{"Treasury Shares Number":2674030.0,"Ordinary Shares Number":32001057.0,"Share Issued":34675087.0,"Net Debt":686367000.0,"Total Debt":1465349000.0,"Tangible Book Value":49522000.0,"Invested Capital":1776505000.0,"Working Capital":375364000.0,"Net Tangible Assets":49522000.0,"Capital Lease Obligations":352984000.0,"Common Stock Equity":664140000.0,"Total Capitalization":1747117000.0,"Total Equity Gross Minority Interest":2149403000.0,"Minority Interest":1485263000.0,"Stockholders Equity":664140000.0,"Gains Losses Not Affecting Retained Earnings":113000.0,"Other Equity Adjustments":113000.0,"Treasury Stock":54688000.0,"Retained Earnings":84898000.0,"Additional Paid In Capital":633700000.0,"Capital Stock":117000.0,"Common Stock":117000.0,"Total Liabilities Net Minority Interest":1860677000.0,"Total Non Current Liabilities Net Minority Interest":1626702000.0,"Other Non Current Liabilities":160577000.0,"Non Current Deferred Liabilities":27430000.0,"Non Current Deferred Revenue":27430000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":1388532000.0,"Long Term Capital Lease Obligation":305555000.0,"Long Term Debt":1082977000.0,"Long Term Provisions":50163000.0,"Current Liabilities":233975000.0,"Other Current Liabilities":3116000.0,"Current Deferred Liabilities":34670000.0,"Current Deferred Revenue":34670000.0,"Current Debt And Capital Lease Obligation":76817000.0,"Current Capital Lease Obligation":47429000.0,"Current Debt":29388000.0,"Other Current Borrowings":29388000.0,"Payables And Accrued Expenses":119372000.0,"Current Accrued Expenses":98786000.0,"Interest Payable":null,"Payables":20586000.0,"Total Tax Payable":null,"Accounts Payable":20586000.0,"Total Assets":4010080000.0,"Total Non Current Assets":3400741000.0,"Other Non Current Assets":105320000.0,"Non Current Deferred Assets":31295000.0,"Non Current Deferred Taxes Assets":31295000.0,"Investments And Advances":373618000.0,"Other Investments":353817000.0,"Long Term Equity Investment":19801000.0,"Goodwill And Other Intangible Assets":614618000.0,"Other Intangible Assets":365378000.0,"Goodwill":249240000.0,"Net PPE":2275890000.0,"Accumulated Depreciation":-1133129000.0,"Gross PPE":3409019000.0,"Construction In Progress":190198000.0,"Other Properties":676294000.0,"Machinery Furniture Equipment":2542527000.0,"Current Assets":609339000.0,"Restricted Cash":3245000.0,"Prepaid Assets":17425000.0,"Inventory":19304000.0,"Receivables":98000000.0,"Receivables Adjustments Allowances":-728000.0,"Other Receivables":19715000.0,"Duefrom Related Parties Current":518000.0,"Taxes Receivable":6221000.0,"Accounts Receivable":72274000.0,"Cash Cash Equivalents And Short Term Investments":471365000.0,"Other Short Term Investments":45367000.0,"Cash And Cash Equivalents":425998000.0},"2025-03-31":{"Treasury Shares Number":2671691.0,"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,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"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 Deferred Liabilities":null,"Current Deferred Revenue":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,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total 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,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Receivables Adjustments Allowances":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},"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":0.0,"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 Deferred Liabilities":null,"Current Deferred Revenue":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,"Current Accrued Expenses":null,"Interest Payable":3264000.0,"Payables":null,"Total 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,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Receivables Adjustments Allowances":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}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.106029,"Normalized EBITDA":122291000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":12077000.0,"Reconciled Depreciation":39061000.0,"Reconciled Cost Of Revenue":224078000.0,"EBITDA":122291000.0,"EBIT":83230000.0,"Net Interest Income":-27217000.0,"Interest Expense":27217000.0,"Normalized Income":12077000.0,"Net Income From Continuing And Discontinued Operation":12077000.0,"Total Expenses":248369000.0,"Total Operating Income As Reported":80896000.0,"Diluted Average Shares":32362952.0,"Basic Average Shares":31733765.0,"Diluted EPS":0.37,"Basic EPS":0.38,"Diluted NI Availto Com Stockholders":12077000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":12077000.0,"Net Income":12077000.0,"Minority Interests":-37997000.0,"Net Income Including Noncontrolling Interests":50074000.0,"Net Income Continuous Operations":50074000.0,"Tax Provision":5939000.0,"Pretax Income":56013000.0,"Other Income Expense":2334000.0,"Other Non Operating Income Expenses":1692000.0,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":642000.0,"Net Non Operating Interest Income Expense":-27217000.0,"Interest Expense Non Operating":27217000.0,"Operating Income":80896000.0,"Operating Expense":24291000.0,"Other Operating Expenses":null,"Selling General And Administration":24291000.0,"Gross Profit":105187000.0,"Cost Of Revenue":224078000.0,"Total Revenue":329265000.0,"Operating Revenue":329265000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.159,"Normalized EBITDA":124370000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":12320000.0,"Reconciled Depreciation":37323000.0,"Reconciled Cost Of Revenue":327136000.0,"EBITDA":124370000.0,"EBIT":87047000.0,"Net Interest Income":-27609000.0,"Interest Expense":27609000.0,"Normalized Income":12320000.0,"Net Income From Continuing And Discontinued Operation":12320000.0,"Total Expenses":351472000.0,"Total Operating Income As Reported":81967000.0,"Diluted Average Shares":32982088.0,"Basic Average Shares":32078044.0,"Diluted EPS":0.37,"Basic EPS":0.38,"Diluted NI Availto Com Stockholders":12320000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":12320000.0,"Net Income":12320000.0,"Minority Interests":-37658000.0,"Net Income Including Noncontrolling Interests":49978000.0,"Net Income Continuous Operations":49978000.0,"Tax Provision":9460000.0,"Pretax Income":59438000.0,"Other Income Expense":5080000.0,"Other Non Operating Income Expenses":4476000.0,"Special Income Charges":0.0,"Restructuring And Mergern Acquisition":0.0,"Earnings From Equity Interest":604000.0,"Net Non Operating Interest Income Expense":-27609000.0,"Interest Expense Non Operating":27609000.0,"Operating Income":81967000.0,"Operating Expense":24336000.0,"Other Operating Expenses":null,"Selling General And Administration":24336000.0,"Gross Profit":106303000.0,"Cost Of Revenue":327136000.0,"Total Revenue":433439000.0,"Operating Revenue":433439000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-118888.326799,"Tax Rate For Calcs":0.176131,"Normalized EBITDA":114376000.0,"Total Unusual Items":-675000.0,"Total Unusual Items Excluding Goodwill":-675000.0,"Net Income From Continuing Operation Net Minority Interest":9131000.0,"Reconciled Depreciation":38504000.0,"Reconciled Cost Of Revenue":218379000.0,"EBITDA":113701000.0,"EBIT":75197000.0,"Net Interest Income":-27755000.0,"Interest Expense":27755000.0,"Normalized Income":9687111.673201,"Net Income From Continuing And Discontinued Operation":9131000.0,"Total Expenses":246532000.0,"Total Operating Income As Reported":70366000.0,"Diluted Average Shares":32820094.0,"Basic Average Shares":32015667.0,"Diluted EPS":0.28,"Basic EPS":0.29,"Diluted NI Availto Com Stockholders":9131000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":9131000.0,"Net Income":9131000.0,"Minority Interests":-29955000.0,"Net Income Including Noncontrolling Interests":39086000.0,"Net Income Continuous Operations":39086000.0,"Tax Provision":8356000.0,"Pretax Income":47442000.0,"Other Income Expense":4156000.0,"Other Non Operating Income Expenses":4187000.0,"Special Income Charges":-675000.0,"Restructuring And Mergern Acquisition":675000.0,"Earnings From Equity Interest":644000.0,"Net Non Operating Interest Income Expense":-27755000.0,"Interest Expense Non Operating":27755000.0,"Operating Income":71041000.0,"Operating Expense":28153000.0,"Other Operating Expenses":null,"Selling General And Administration":28153000.0,"Gross Profit":99194000.0,"Cost Of Revenue":218379000.0,"Total Revenue":317573000.0,"Operating Revenue":317573000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-279342.0,"Tax Rate For Calcs":0.126,"Normalized EBITDA":131062000.0,"Total Unusual Items":-2217000.0,"Total Unusual Items Excluding Goodwill":-2217000.0,"Net Income From Continuing Operation Net Minority Interest":13952000.0,"Reconciled Depreciation":37729000.0,"Reconciled Cost Of Revenue":278167000.0,"EBITDA":128845000.0,"EBIT":91116000.0,"Net Interest Income":-28135000.0,"Interest Expense":28135000.0,"Normalized Income":15889658.0,"Net Income From Continuing And Discontinued Operation":13952000.0,"Total Expenses":301606000.0,"Total Operating Income As Reported":87221000.0,"Diluted Average Shares":32692679.0,"Basic Average Shares":32001766.0,"Diluted EPS":0.43,"Basic EPS":0.44,"Diluted NI Availto Com Stockholders":13952000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":13952000.0,"Net Income":13952000.0,"Minority Interests":-41092000.0,"Net Income Including Noncontrolling Interests":55044000.0,"Net Income Continuous Operations":55044000.0,"Tax Provision":7937000.0,"Pretax Income":62981000.0,"Other Income Expense":1678000.0,"Other Non Operating Income Expenses":3398000.0,"Special Income Charges":-2217000.0,"Restructuring And Mergern Acquisition":2217000.0,"Earnings From Equity Interest":497000.0,"Net Non Operating Interest Income Expense":-28135000.0,"Interest Expense Non Operating":28135000.0,"Operating Income":89438000.0,"Operating Expense":23439000.0,"Other Operating Expenses":2217000.0,"Selling General And Administration":23439000.0,"Gross Profit":112877000.0,"Cost Of Revenue":278167000.0,"Total Revenue":391044000.0,"Operating Revenue":391044000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-5853345.457307,"Tax Rate For Calcs":0.211625,"Normalized EBITDA":106388000.0,"Total Unusual Items":-27659000.0,"Total Unusual Items Excluding Goodwill":-27659000.0,"Net Income From Continuing Operation Net Minority Interest":4729000.0,"Reconciled Depreciation":28458000.0,"Reconciled Cost Of Revenue":111968000.0,"EBITDA":78729000.0,"EBIT":50271000.0,"Net Interest Income":-23932000.0,"Interest Expense":23932000.0,"Normalized Income":26534654.542693,"Net Income From Continuing And Discontinued Operation":4729000.0,"Total Expenses":133511000.0,"Total Operating Income As Reported":43386000.0,"Diluted Average Shares":32162826.0,"Basic Average Shares":31489508.0,"Diluted EPS":0.15,"Basic EPS":0.15,"Diluted NI Availto Com Stockholders":4729000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":4729000.0,"Net Income":4729000.0,"Minority Interests":-16036000.0,"Net Income Including Noncontrolling Interests":20765000.0,"Net Income Continuous Operations":20765000.0,"Tax Provision":5574000.0,"Pretax Income":26339000.0,"Other Income Expense":-20774000.0,"Other Non Operating Income Expenses":6285000.0,"Special Income Charges":-27659000.0,"Restructuring And Mergern Acquisition":27659000.0,"Earnings From Equity Interest":600000.0,"Net Non Operating Interest Income Expense":-23932000.0,"Interest Expense Non Operating":23932000.0,"Operating Income":71045000.0,"Operating Expense":21543000.0,"Other Operating Expenses":27659000.0,"Selling General And Administration":21543000.0,"Gross Profit":92588000.0,"Cost Of Revenue":111968000.0,"Total Revenue":204556000.0,"Operating Revenue":204556000.0},"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,"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,"Average Dilution Earnings":37573000.0,"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,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":3682000.0,"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":-143297000.0,"Repurchase Of Capital Stock":-23946000.0,"Repayment Of Debt":-14962000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-257519000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":361190000.0,"Beginning Cash Position":559609000.0,"Effect Of Exchange Rate Changes":20000.0,"Changes In Cash":-198439000.0,"Financing Cash Flow":-55142000.0,"Cash Flow From Continuing Financing Activities":-55142000.0,"Net Other Financing Charges":-251000.0,"Cash Dividends Paid":-15983000.0,"Common Stock Dividend Paid":-15983000.0,"Net Common Stock Issuance":-23946000.0,"Common Stock Payments":-23946000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-14962000.0,"Net Long Term Debt Issuance":-14962000.0,"Long Term Debt Payments":-14962000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-257519000.0,"Cash Flow From Continuing Investing Activities":-257519000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-257519000.0,"Sale Of PPE":null,"Purchase Of PPE":-257519000.0,"Operating Cash Flow":114222000.0,"Cash Flow From Continuing Operating Activities":114222000.0,"Dividend Received Cfo":0.0,"Change In Working Capital":18303000.0,"Change In Other Working Capital":-5889000.0,"Change In Other Current Liabilities":-913000.0,"Change In Other Current Assets":-19238000.0,"Change In Payables And Accrued Expense":49029000.0,"Change In Receivables":-4686000.0,"Changes In Account Receivables":-4686000.0,"Other Non Cash Items":2279000.0,"Deferred Tax":1803000.0,"Deferred Income Tax":1803000.0,"Depreciation Amortization Depletion":39061000.0,"Depreciation And Amortization":39061000.0,"Depreciation":39061000.0,"Operating Gains Losses":2702000.0,"Pension And Employee Benefit Expense":3344000.0,"Earnings Losses From Equity Investments":-642000.0,"Net Income From Continuing Operations":50074000.0},"2026-03-31":{"Free Cash Flow":33708000.0,"Repurchase Of Capital Stock":-4480000.0,"Repayment Of Debt":-14461000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-26314000.0,"Interest Paid Supplemental Data":9755000.0,"Income Tax Paid Supplemental Data":5772000.0,"End Cash Position":559609000.0,"Beginning Cash Position":556518000.0,"Effect Of Exchange Rate Changes":199000.0,"Changes In Cash":2892000.0,"Financing Cash Flow":-30816000.0,"Cash Flow From Continuing Financing Activities":-30816000.0,"Net Other Financing Charges":-1920000.0,"Cash Dividends Paid":-9955000.0,"Common Stock Dividend Paid":-9955000.0,"Net Common Stock Issuance":-4480000.0,"Common Stock Payments":-4480000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-14461000.0,"Net Long Term Debt Issuance":-14461000.0,"Long Term Debt Payments":-14461000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-26314000.0,"Cash Flow From Continuing Investing Activities":-26314000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-26314000.0,"Sale Of PPE":null,"Purchase Of PPE":-26314000.0,"Operating Cash Flow":60022000.0,"Cash Flow From Continuing Operating Activities":60022000.0,"Dividend Received Cfo":900000.0,"Change In Working Capital":-34619000.0,"Change In Other Working Capital":-9337000.0,"Change In Other Current Liabilities":-863000.0,"Change In Other Current Assets":-8162000.0,"Change In Payables And Accrued Expense":-5343000.0,"Change In Receivables":-10914000.0,"Changes In Account Receivables":-10914000.0,"Other Non Cash Items":2315000.0,"Deferred Tax":1445000.0,"Deferred Income Tax":1445000.0,"Depreciation Amortization Depletion":37323000.0,"Depreciation And Amortization":37323000.0,"Depreciation":37323000.0,"Operating Gains Losses":2680000.0,"Pension And Employee Benefit Expense":3284000.0,"Earnings Losses From Equity Investments":-604000.0,"Net Income From Continuing Operations":49978000.0},"2025-12-31":{"Free Cash Flow":70776000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-13718000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-33613000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":556518000.0,"Beginning Cash Position":481788000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":74730000.0,"Financing Cash Flow":-24707000.0,"Cash Flow From Continuing Financing Activities":-24707000.0,"Net Other Financing Charges":-1122000.0,"Cash Dividends Paid":-9867000.0,"Common Stock Dividend Paid":-9867000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-13718000.0,"Net Long Term Debt Issuance":-13718000.0,"Long Term Debt Payments":-13718000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-4952000.0,"Cash Flow From Continuing Investing Activities":-4952000.0,"Net Business Purchase And Sale":28661000.0,"Purchase Of Business":28661000.0,"Net PPE Purchase And Sale":-33613000.0,"Sale Of PPE":null,"Purchase Of PPE":-33613000.0,"Operating Cash Flow":104389000.0,"Cash Flow From Continuing Operating Activities":104389000.0,"Dividend Received Cfo":1800000.0,"Change In Working Capital":19448000.0,"Change In Other Working Capital":21589000.0,"Change In Other Current Liabilities":1614000.0,"Change In Other Current Assets":-34325000.0,"Change In Payables And Accrued Expense":-6778000.0,"Change In Receivables":37348000.0,"Changes In Account Receivables":37348000.0,"Other Non Cash Items":2280000.0,"Deferred Tax":530000.0,"Deferred Income Tax":530000.0,"Depreciation Amortization Depletion":38504000.0,"Depreciation And Amortization":38504000.0,"Depreciation":38504000.0,"Operating Gains Losses":2741000.0,"Pension And Employee Benefit Expense":3385000.0,"Earnings Losses From Equity Investments":-644000.0,"Net Income From Continuing Operations":39086000.0},"2025-09-30":{"Free Cash Flow":62908000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-13149000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":-72000.0,"Capital Expenditure":-51964000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":481788000.0,"Beginning Cash Position":444081000.0,"Effect Of Exchange Rate Changes":-1000.0,"Changes In Cash":37708000.0,"Financing Cash Flow":-25200000.0,"Cash Flow From Continuing Financing Activities":-25200000.0,"Net Other Financing Charges":-909000.0,"Cash Dividends Paid":-11070000.0,"Common Stock Dividend Paid":-11070000.0,"Net Common Stock Issuance":-72000.0,"Common Stock Payments":0.0,"Common Stock Issuance":-72000.0,"Net Issuance Payments Of Debt":-13149000.0,"Net Long Term Debt Issuance":-13149000.0,"Long Term Debt Payments":-13149000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-51964000.0,"Cash Flow From Continuing Investing Activities":-51964000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-51964000.0,"Sale Of PPE":null,"Purchase Of PPE":-51964000.0,"Operating Cash Flow":114872000.0,"Cash Flow From Continuing Operating Activities":114872000.0,"Dividend Received Cfo":0.0,"Change In Working Capital":15300000.0,"Change In Other Working Capital":3671000.0,"Change In Other Current Liabilities":-11212000.0,"Change In Other Current Assets":4005000.0,"Change In Payables And Accrued Expense":58808000.0,"Change In Receivables":-39972000.0,"Changes In Account Receivables":-39972000.0,"Other Non Cash Items":2411000.0,"Deferred Tax":1623000.0,"Deferred Income Tax":1623000.0,"Depreciation Amortization Depletion":37729000.0,"Depreciation And Amortization":37729000.0,"Depreciation":37729000.0,"Operating Gains Losses":2765000.0,"Pension And Employee Benefit Expense":3262000.0,"Earnings Losses From Equity Investments":-497000.0,"Net Income From Continuing Operations":55044000.0},"2025-06-30":{"Free Cash Flow":53855000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-171692000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":-33285000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":444081000.0,"Beginning Cash Position":637605000.0,"Effect Of Exchange Rate Changes":16000.0,"Changes In Cash":-193540000.0,"Financing Cash Flow":800696000.0,"Cash Flow From Continuing Financing Activities":800696000.0,"Net Other Financing Charges":-19361000.0,"Cash Dividends Paid":-10155000.0,"Common Stock Dividend Paid":-10155000.0,"Net Common Stock Issuance":201904000.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":628308000.0,"Net Long Term Debt Issuance":628308000.0,"Long Term Debt Payments":-171692000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-1081376000.0,"Cash Flow From Continuing Investing Activities":-1081376000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-33285000.0,"Sale Of PPE":null,"Purchase Of PPE":-33285000.0,"Operating Cash Flow":87140000.0,"Cash Flow From Continuing Operating Activities":87140000.0,"Dividend Received Cfo":0.0,"Change In Working Capital":31035000.0,"Change In Other Working Capital":7283000.0,"Change In Other Current Liabilities":22443000.0,"Change In Other Current Assets":-27385000.0,"Change In Payables And Accrued Expense":-23855000.0,"Change In Receivables":52549000.0,"Changes In Account Receivables":52549000.0,"Other Non Cash Items":4190000.0,"Deferred Tax":86000.0,"Deferred Income Tax":86000.0,"Depreciation Amortization Depletion":28458000.0,"Depreciation And Amortization":28458000.0,"Depreciation":28458000.0,"Operating Gains Losses":2606000.0,"Pension And Employee Benefit Expense":3206000.0,"Earnings Losses From Equity Investments":-600000.0,"Net Income From Continuing Operations":20765000.0},"2025-03-31":{"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,"Interest Paid Supplemental Data":13229000.0,"Income Tax Paid Supplemental Data":4328000.0,"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,"Cash Dividends 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 Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":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 Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Earnings Losses From Equity Investments":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":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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,"Cash Dividends 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":0.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":0.0,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":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 Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":null}}}