{"ticker":"EL","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":238965784.0,"Ordinary Shares Number":361794915.0,"Share Issued":600760699.0,"Net Debt":4186000000.0,"Total Debt":9300000000.0,"Tangible Book Value":-1758000000.0,"Invested Capital":11305000000.0,"Working Capital":1585000000.0,"Net Tangible Assets":-1758000000.0,"Capital Lease Obligations":1988000000.0,"Common Stock Equity":3993000000.0,"Total Capitalization":10803000000.0,"Total Equity Gross Minority Interest":3993000000.0,"Minority Interest":null,"Stockholders Equity":3993000000.0,"Gains Losses Not Affecting Retained Earnings":-1156000000.0,"Other Equity Adjustments":-1156000000.0,"Treasury Stock":13766000000.0,"Retained Earnings":11585000000.0,"Additional Paid In Capital":7324000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":15671000000.0,"Total Non Current Liabilities Net Minority Interest":9760000000.0,"Other Non Current Liabilities":1363000000.0,"Long Term Debt And Capital Lease Obligation":8397000000.0,"Long Term Capital Lease Obligation":1587000000.0,"Long Term Debt":6810000000.0,"Current Liabilities":5911000000.0,"Current Deferred Liabilities":294000000.0,"Current Deferred Revenue":294000000.0,"Current Debt And Capital Lease Obligation":903000000.0,"Current Capital Lease Obligation":401000000.0,"Current Debt":502000000.0,"Other Current Borrowings":502000000.0,"Pensionand Other Post Retirement Benefit Plans Current":559000000.0,"Payables And Accrued Expenses":4155000000.0,"Current Accrued Expenses":2689000000.0,"Payables":1466000000.0,"Total Tax Payable":142000000.0,"Income Tax Payable":142000000.0,"Accounts Payable":1324000000.0,"Total Assets":19664000000.0,"Total Non Current Assets":12168000000.0,"Other Non Current Assets":1786000000.0,"Goodwill And Other Intangible Assets":5751000000.0,"Other Intangible Assets":3635000000.0,"Goodwill":2116000000.0,"Net PPE":4631000000.0,"Accumulated Depreciation":-4828000000.0,"Gross PPE":9459000000.0,"Leases":2661000000.0,"Construction In Progress":292000000.0,"Other Properties":1786000000.0,"Machinery Furniture Equipment":3633000000.0,"Buildings And Improvements":1016000000.0,"Land And Improvements":71000000.0,"Properties":0.0,"Current Assets":7496000000.0,"Other Current Assets":707000000.0,"Inventory":1917000000.0,"Finished Goods":1107000000.0,"Work In Process":239000000.0,"Raw Materials":571000000.0,"Receivables":1746000000.0,"Accounts Receivable":1746000000.0,"Allowance For Doubtful Accounts Receivable":-29000000.0,"Gross Accounts Receivable":1775000000.0,"Cash Cash Equivalents And Short Term Investments":3126000000.0,"Cash And Cash Equivalents":3126000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":238960893.0,"Ordinary Shares Number":361660475.0,"Share Issued":600621368.0,"Net Debt":4240000000.0,"Total Debt":9390000000.0,"Tangible Book Value":-1802000000.0,"Invested Capital":11353000000.0,"Working Capital":1887000000.0,"Net Tangible Assets":-1802000000.0,"Capital Lease Obligations":2068000000.0,"Common Stock Equity":4031000000.0,"Total Capitalization":11350000000.0,"Total Equity Gross Minority Interest":4031000000.0,"Minority Interest":null,"Stockholders Equity":4031000000.0,"Gains Losses Not Affecting Retained Earnings":-1080000000.0,"Other Equity Adjustments":-1080000000.0,"Treasury Stock":13764000000.0,"Retained Earnings":11624000000.0,"Additional Paid In Capital":7245000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":15603000000.0,"Total Non Current Liabilities Net Minority Interest":10332000000.0,"Other Non Current Liabilities":1358000000.0,"Long Term Debt And Capital Lease Obligation":8974000000.0,"Long Term Capital Lease Obligation":1655000000.0,"Long Term Debt":7319000000.0,"Current Liabilities":5271000000.0,"Current Deferred Liabilities":327000000.0,"Current Deferred Revenue":327000000.0,"Current Debt And Capital Lease Obligation":416000000.0,"Current Capital Lease Obligation":413000000.0,"Current Debt":3000000.0,"Other Current Borrowings":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":481000000.0,"Payables And Accrued Expenses":4047000000.0,"Current Accrued Expenses":2602000000.0,"Payables":1445000000.0,"Total Tax Payable":185000000.0,"Income Tax Payable":185000000.0,"Accounts Payable":1260000000.0,"Total Assets":19634000000.0,"Total Non Current Assets":12476000000.0,"Other Non Current Assets":1817000000.0,"Goodwill And Other Intangible Assets":5833000000.0,"Other Intangible Assets":3696000000.0,"Goodwill":2137000000.0,"Net PPE":4826000000.0,"Accumulated Depreciation":-4802000000.0,"Gross PPE":9628000000.0,"Leases":2675000000.0,"Construction In Progress":316000000.0,"Other Properties":1860000000.0,"Machinery Furniture Equipment":3675000000.0,"Buildings And Improvements":1030000000.0,"Land And Improvements":72000000.0,"Properties":0.0,"Current Assets":7158000000.0,"Other Current Assets":524000000.0,"Inventory":1895000000.0,"Finished Goods":1144000000.0,"Work In Process":217000000.0,"Raw Materials":534000000.0,"Receivables":1657000000.0,"Accounts Receivable":1657000000.0,"Allowance For Doubtful Accounts Receivable":-40000000.0,"Gross Accounts Receivable":1697000000.0,"Cash Cash Equivalents And Short Term Investments":3082000000.0,"Cash And Cash Equivalents":3082000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-09-30":{"Treasury Shares Number":238401382.0,"Ordinary Shares Number":360357093.0,"Share Issued":598758475.0,"Net Debt":5104000000.0,"Total Debt":9422000000.0,"Tangible Book Value":-1935000000.0,"Invested Capital":11213000000.0,"Working Capital":1631000000.0,"Net Tangible Assets":-1935000000.0,"Capital Lease Obligations":2099000000.0,"Common Stock Equity":3890000000.0,"Total Capitalization":11210000000.0,"Total Equity Gross Minority Interest":3890000000.0,"Minority Interest":null,"Stockholders Equity":3890000000.0,"Gains Losses Not Affecting Retained Earnings":-1141000000.0,"Other Equity Adjustments":-1141000000.0,"Treasury Stock":13707000000.0,"Retained Earnings":11591000000.0,"Additional Paid In Capital":7141000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":15439000000.0,"Total Non Current Liabilities Net Minority Interest":10356000000.0,"Other Non Current Liabilities":1352000000.0,"Long Term Debt And Capital Lease Obligation":9004000000.0,"Long Term Capital Lease Obligation":1684000000.0,"Long Term Debt":7320000000.0,"Current Liabilities":5083000000.0,"Current Deferred Liabilities":332000000.0,"Current Deferred Revenue":332000000.0,"Current Debt And Capital Lease Obligation":418000000.0,"Current Capital Lease Obligation":415000000.0,"Current Debt":3000000.0,"Other Current Borrowings":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":432000000.0,"Payables And Accrued Expenses":3901000000.0,"Current Accrued Expenses":2412000000.0,"Payables":1489000000.0,"Total Tax Payable":200000000.0,"Income Tax Payable":200000000.0,"Accounts Payable":1289000000.0,"Total Assets":19329000000.0,"Total Non Current Assets":12615000000.0,"Other Non Current Assets":1836000000.0,"Goodwill And Other Intangible Assets":5825000000.0,"Other Intangible Assets":3706000000.0,"Goodwill":2119000000.0,"Net PPE":4954000000.0,"Accumulated Depreciation":-4676000000.0,"Gross PPE":9630000000.0,"Leases":2646000000.0,"Construction In Progress":319000000.0,"Other Properties":1889000000.0,"Machinery Furniture Equipment":3651000000.0,"Buildings And Improvements":1051000000.0,"Land And Improvements":74000000.0,"Properties":0.0,"Current Assets":6714000000.0,"Other Current Assets":549000000.0,"Inventory":2062000000.0,"Finished Goods":1219000000.0,"Work In Process":250000000.0,"Raw Materials":593000000.0,"Receivables":1884000000.0,"Accounts Receivable":1884000000.0,"Allowance For Doubtful Accounts Receivable":-27000000.0,"Gross Accounts Receivable":1911000000.0,"Cash Cash Equivalents And Short Term Investments":2219000000.0,"Cash And Cash Equivalents":2219000000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":238316738.0,"Ordinary Shares Number":359766854.0,"Share Issued":598083592.0,"Net Debt":4396000000.0,"Total Debt":9467000000.0,"Tangible Book Value":-2029000000.0,"Invested Capital":11182000000.0,"Working Capital":1634000000.0,"Net Tangible Assets":-2029000000.0,"Capital Lease Obligations":2150000000.0,"Common Stock Equity":3865000000.0,"Total Capitalization":11179000000.0,"Total Equity Gross Minority Interest":3865000000.0,"Minority Interest":null,"Stockholders Equity":3865000000.0,"Gains Losses Not Affecting Retained Earnings":-1127000000.0,"Other Equity Adjustments":-1127000000.0,"Treasury Stock":13698000000.0,"Retained Earnings":11672000000.0,"Additional Paid In Capital":7012000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":16027000000.0,"Total Non Current Liabilities Net Minority Interest":10592000000.0,"Other Non Current Liabilities":1534000000.0,"Long Term Debt And Capital Lease Obligation":9058000000.0,"Long Term Capital Lease Obligation":1744000000.0,"Long Term Debt":7314000000.0,"Current Liabilities":5435000000.0,"Current Deferred Liabilities":314000000.0,"Current Deferred Revenue":314000000.0,"Current Debt And Capital Lease Obligation":409000000.0,"Current Capital Lease Obligation":406000000.0,"Current Debt":3000000.0,"Other Current Borrowings":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":551000000.0,"Payables And Accrued Expenses":4161000000.0,"Current Accrued Expenses":2382000000.0,"Payables":1779000000.0,"Total Tax Payable":282000000.0,"Income Tax Payable":282000000.0,"Accounts Payable":1497000000.0,"Total Assets":19892000000.0,"Total Non Current Assets":12823000000.0,"Other Non Current Assets":1805000000.0,"Goodwill And Other Intangible Assets":5894000000.0,"Other Intangible Assets":3759000000.0,"Goodwill":2135000000.0,"Net PPE":5124000000.0,"Accumulated Depreciation":-4553000000.0,"Gross PPE":9677000000.0,"Leases":2631000000.0,"Construction In Progress":462000000.0,"Other Properties":1952000000.0,"Machinery Furniture Equipment":3500000000.0,"Buildings And Improvements":1057000000.0,"Land And Improvements":75000000.0,"Properties":0.0,"Current Assets":7069000000.0,"Other Current Assets":544000000.0,"Inventory":2074000000.0,"Finished Goods":1160000000.0,"Work In Process":283000000.0,"Raw Materials":631000000.0,"Receivables":1530000000.0,"Accounts Receivable":1530000000.0,"Allowance For Doubtful Accounts Receivable":-26000000.0,"Gross Accounts Receivable":1556000000.0,"Cash Cash Equivalents And Short Term Investments":2921000000.0,"Cash And Cash Equivalents":2921000000.0,"Cash Equivalents":1017000000.0,"Cash Financial":1904000000.0},"2025-03-31":{"Treasury Shares Number":238313007.0,"Ordinary Shares Number":359751980.0,"Share Issued":598064987.0,"Net Debt":4670000000.0,"Total Debt":9382000000.0,"Tangible Book Value":-1864000000.0,"Invested Capital":11646000000.0,"Working Capital":2053000000.0,"Net Tangible Assets":-1864000000.0,"Capital Lease Obligations":2081000000.0,"Common Stock Equity":4345000000.0,"Total Capitalization":11643000000.0,"Total Equity Gross Minority Interest":4345000000.0,"Minority Interest":null,"Stockholders Equity":4345000000.0,"Gains Losses Not Affecting Retained Earnings":-1273000000.0,"Other Equity Adjustments":-1273000000.0,"Treasury Stock":13698000000.0,"Retained Earnings":12344000000.0,"Additional Paid In Capital":6966000000.0,"Capital Stock":6000000.0,"Common Stock":6000000.0,"Total Liabilities Net Minority Interest":15541000000.0,"Total Non Current Liabilities Net Minority Interest":10577000000.0,"Other Non Current Liabilities":1597000000.0,"Long Term Debt And Capital Lease Obligation":8980000000.0,"Long Term Capital Lease Obligation":1682000000.0,"Long Term Debt":7298000000.0,"Current Liabilities":4964000000.0,"Current Deferred Liabilities":276000000.0,"Current Deferred Revenue":276000000.0,"Current Debt And Capital Lease Obligation":402000000.0,"Current Capital Lease Obligation":399000000.0,"Current Debt":3000000.0,"Other Current Borrowings":3000000.0,"Pensionand Other Post Retirement Benefit Plans Current":492000000.0,"Payables And Accrued Expenses":3794000000.0,"Current Accrued Expenses":2377000000.0,"Payables":1417000000.0,"Total Tax Payable":203000000.0,"Income Tax Payable":203000000.0,"Accounts Payable":1214000000.0,"Total Assets":19886000000.0,"Total Non Current Assets":12869000000.0,"Other Non Current Assets":1726000000.0,"Goodwill And Other Intangible Assets":6209000000.0,"Other Intangible Assets":4129000000.0,"Goodwill":2080000000.0,"Net PPE":4934000000.0,"Accumulated Depreciation":-4365000000.0,"Gross PPE":9299000000.0,"Leases":2534000000.0,"Construction In Progress":418000000.0,"Other Properties":1875000000.0,"Machinery Furniture Equipment":3403000000.0,"Buildings And Improvements":998000000.0,"Land And Improvements":71000000.0,"Properties":0.0,"Current Assets":7017000000.0,"Other Current Assets":635000000.0,"Inventory":1959000000.0,"Finished Goods":1065000000.0,"Work In Process":277000000.0,"Raw Materials":617000000.0,"Receivables":1792000000.0,"Accounts Receivable":1792000000.0,"Allowance For Doubtful Accounts Receivable":-25000000.0,"Gross Accounts Receivable":1817000000.0,"Cash Cash Equivalents And Short Term Investments":2631000000.0,"Cash And Cash Equivalents":2631000000.0,"Cash Equivalents":null,"Cash Financial":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":0.0,"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,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-123200000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":770000000.0,"Total Unusual Items":-308000000.0,"Total Unusual Items Excluding Goodwill":-308000000.0,"Net Income From Continuing Operation Net Minority Interest":89000000.0,"Reconciled Depreciation":201000000.0,"Reconciled Cost Of Revenue":876000000.0,"EBITDA":462000000.0,"EBIT":261000000.0,"Net Interest Income":-67000000.0,"Interest Expense":82000000.0,"Interest Income":15000000.0,"Normalized Income":273800000.0,"Net Income From Continuing And Discontinued Operation":89000000.0,"Total Expenses":3155000000.0,"Total Operating Income As Reported":249000000.0,"Diluted Average Shares":365400000.0,"Basic Average Shares":362700000.0,"Diluted EPS":0.24,"Basic EPS":0.25,"Diluted NI Availto Com Stockholders":89000000.0,"Net Income Common Stockholders":89000000.0,"Net Income":89000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":89000000.0,"Net Income Continuous Operations":89000000.0,"Tax Provision":90000000.0,"Pretax Income":179000000.0,"Other Income Expense":-311000000.0,"Other Non Operating Income Expenses":-3000000.0,"Special Income Charges":-308000000.0,"Other Special Charges":84000000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":224000000.0,"Net Non Operating Interest Income Expense":-67000000.0,"Interest Expense Non Operating":82000000.0,"Interest Income Non Operating":15000000.0,"Operating Income":557000000.0,"Operating Expense":2279000000.0,"Selling General And Administration":2279000000.0,"Gross Profit":2836000000.0,"Cost Of Revenue":876000000.0,"Total Revenue":3712000000.0,"Operating Revenue":3712000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-43470000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":822000000.0,"Total Unusual Items":-207000000.0,"Total Unusual Items Excluding Goodwill":-207000000.0,"Net Income From Continuing Operation Net Minority Interest":162000000.0,"Reconciled Depreciation":197000000.0,"Reconciled Cost Of Revenue":994000000.0,"EBITDA":615000000.0,"EBIT":418000000.0,"Net Interest Income":-64000000.0,"Interest Expense":85000000.0,"Interest Income":21000000.0,"Normalized Income":325530000.0,"Net Income From Continuing And Discontinued Operation":162000000.0,"Total Expenses":3621000000.0,"Total Operating Income As Reported":401000000.0,"Diluted Average Shares":364800000.0,"Basic Average Shares":362100000.0,"Diluted EPS":0.44,"Basic EPS":0.45,"Diluted NI Availto Com Stockholders":162000000.0,"Net Income Common Stockholders":162000000.0,"Net Income":162000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":162000000.0,"Net Income Continuous Operations":162000000.0,"Tax Provision":171000000.0,"Pretax Income":333000000.0,"Other Income Expense":-211000000.0,"Other Non Operating Income Expenses":-4000000.0,"Special Income Charges":-207000000.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":207000000.0,"Net Non Operating Interest Income Expense":-64000000.0,"Interest Expense Non Operating":85000000.0,"Interest Income Non Operating":21000000.0,"Operating Income":608000000.0,"Operating Expense":2627000000.0,"Selling General And Administration":2627000000.0,"Gross Profit":3235000000.0,"Cost Of Revenue":994000000.0,"Total Revenue":4229000000.0,"Operating Revenue":4229000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-18690000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":484000000.0,"Total Unusual Items":-89000000.0,"Total Unusual Items Excluding Goodwill":-89000000.0,"Net Income From Continuing Operation Net Minority Interest":47000000.0,"Reconciled Depreciation":200000000.0,"Reconciled Cost Of Revenue":927000000.0,"EBITDA":395000000.0,"EBIT":195000000.0,"Net Interest Income":-56000000.0,"Interest Expense":86000000.0,"Interest Income":30000000.0,"Normalized Income":117310000.0,"Net Income From Continuing And Discontinued Operation":47000000.0,"Total Expenses":3223000000.0,"Total Operating Income As Reported":169000000.0,"Diluted Average Shares":363300000.0,"Basic Average Shares":361200000.0,"Diluted EPS":0.13,"Basic EPS":0.13,"Diluted NI Availto Com Stockholders":47000000.0,"Net Income Common Stockholders":47000000.0,"Net Income":47000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":47000000.0,"Net Income Continuous Operations":47000000.0,"Tax Provision":62000000.0,"Pretax Income":109000000.0,"Other Income Expense":-93000000.0,"Other Non Operating Income Expenses":-4000000.0,"Special Income Charges":-89000000.0,"Other Special Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":89000000.0,"Net Non Operating Interest Income Expense":-56000000.0,"Interest Expense Non Operating":86000000.0,"Interest Income Non Operating":30000000.0,"Operating Income":258000000.0,"Operating Expense":2296000000.0,"Selling General And Administration":2296000000.0,"Gross Profit":2554000000.0,"Cost Of Revenue":927000000.0,"Total Revenue":3481000000.0,"Operating Revenue":3481000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-111510000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":378000000.0,"Total Unusual Items":-531000000.0,"Total Unusual Items Excluding Goodwill":-531000000.0,"Net Income From Continuing Operation Net Minority Interest":-546000000.0,"Reconciled Depreciation":210000000.0,"Reconciled Cost Of Revenue":955000000.0,"EBITDA":-153000000.0,"EBIT":-363000000.0,"Net Interest Income":-59000000.0,"Interest Expense":88000000.0,"Interest Income":29000000.0,"Normalized Income":-126510000.0,"Net Income From Continuing And Discontinued Operation":-546000000.0,"Total Expenses":3270000000.0,"Total Operating Income As Reported":-390000000.0,"Diluted Average Shares":360700000.0,"Basic Average Shares":360700000.0,"Diluted EPS":-1.51,"Basic EPS":-1.51,"Diluted NI Availto Com Stockholders":-546000000.0,"Net Income Common Stockholders":-546000000.0,"Net Income":-546000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-546000000.0,"Net Income Continuous Operations":-546000000.0,"Tax Provision":95000000.0,"Pretax Income":-451000000.0,"Other Income Expense":-533000000.0,"Other Non Operating Income Expenses":-2000000.0,"Special Income Charges":-531000000.0,"Other Special Charges":0.0,"Impairment Of Capital Assets":425000000.0,"Restructuring And Mergern Acquisition":106000000.0,"Net Non Operating Interest Income Expense":-59000000.0,"Interest Expense Non Operating":88000000.0,"Interest Income Non Operating":29000000.0,"Operating Income":141000000.0,"Operating Expense":2315000000.0,"Selling General And Administration":2315000000.0,"Gross Profit":2456000000.0,"Cost Of Revenue":955000000.0,"Total Revenue":3411000000.0,"Operating Revenue":3411000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-33004149.377593,"Tax Rate For Calcs":0.340249,"Normalized EBITDA":629000000.0,"Total Unusual Items":-97000000.0,"Total Unusual Items Excluding Goodwill":-97000000.0,"Net Income From Continuing Operation Net Minority Interest":159000000.0,"Reconciled Depreciation":204000000.0,"Reconciled Cost Of Revenue":889000000.0,"EBITDA":532000000.0,"EBIT":328000000.0,"Net Interest Income":-60000000.0,"Interest Expense":87000000.0,"Interest Income":27000000.0,"Normalized Income":222995850.622407,"Net Income From Continuing And Discontinued Operation":159000000.0,"Total Expenses":3147000000.0,"Total Operating Income As Reported":306000000.0,"Diluted Average Shares":361400000.0,"Basic Average Shares":360300000.0,"Diluted EPS":0.44,"Basic EPS":0.44,"Diluted NI Availto Com Stockholders":159000000.0,"Net Income Common Stockholders":159000000.0,"Net Income":159000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":159000000.0,"Net Income Continuous Operations":159000000.0,"Tax Provision":82000000.0,"Pretax Income":241000000.0,"Other Income Expense":-102000000.0,"Other Non Operating Income Expenses":-5000000.0,"Special Income Charges":-97000000.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":97000000.0,"Net Non Operating Interest Income Expense":-60000000.0,"Interest Expense Non Operating":87000000.0,"Interest Income Non Operating":27000000.0,"Operating Income":403000000.0,"Operating Expense":2258000000.0,"Selling General And Administration":2258000000.0,"Gross Profit":2661000000.0,"Cost Of Revenue":889000000.0,"Total Revenue":3550000000.0,"Operating Revenue":3550000000.0},"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,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Impairment Of Capital Assets":861000000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":310000000.0,"Repurchase Of Capital Stock":-3000000.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":null,"Capital Expenditure":-102000000.0,"Interest Paid Supplemental Data":61000000.0,"Income Tax Paid Supplemental Data":136000000.0,"End Cash Position":3126000000.0,"Beginning Cash Position":3082000000.0,"Effect Of Exchange Rate Changes":-9000000.0,"Changes In Cash":53000000.0,"Financing Cash Flow":-263000000.0,"Cash Flow From Continuing Financing Activities":-263000000.0,"Net Other Financing Charges":-140000000.0,"Proceeds From Stock Option Exercised":7000000.0,"Cash Dividends Paid":-126000000.0,"Common Stock Dividend Paid":-126000000.0,"Net Common Stock Issuance":-3000000.0,"Common Stock Payments":-3000000.0,"Net Issuance Payments Of Debt":-1000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-1000000.0,"Long Term Debt Payments":-1000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-96000000.0,"Cash Flow From Continuing Investing Activities":-96000000.0,"Net Investment Purchase And Sale":6000000.0,"Sale Of Investment":0.0,"Purchase Of Investment":6000000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-102000000.0,"Operating Cash Flow":412000000.0,"Cash Flow From Continuing Operating Activities":412000000.0,"Change In Working Capital":34000000.0,"Change In Other Working Capital":-20000000.0,"Change In Other Current Assets":-129000000.0,"Change In Payables And Accrued Expense":329000000.0,"Change In Accrued Expense":258000000.0,"Change In Payable":71000000.0,"Change In Account Payable":71000000.0,"Change In Inventory":-44000000.0,"Change In Receivables":-102000000.0,"Changes In Account Receivables":-102000000.0,"Other Non Cash Items":24000000.0,"Stock Based Compensation":72000000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-33000000.0,"Deferred Income Tax":-33000000.0,"Depreciation Amortization Depletion":201000000.0,"Depreciation And Amortization":201000000.0,"Operating Gains Losses":25000000.0,"Pension And Employee Benefit Expense":18000000.0,"Gain Loss On Sale Of PPE":7000000.0,"Net Income From Continuing Operations":89000000.0},"2025-12-31":{"Free Cash Flow":1017000000.0,"Repurchase Of Capital Stock":-58000000.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":null,"Capital Expenditure":-108000000.0,"Interest Paid Supplemental Data":106000000.0,"Income Tax Paid Supplemental Data":147000000.0,"End Cash Position":3082000000.0,"Beginning Cash Position":2219000000.0,"Effect Of Exchange Rate Changes":10000000.0,"Changes In Cash":853000000.0,"Financing Cash Flow":-180000000.0,"Cash Flow From Continuing Financing Activities":-180000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":7000000.0,"Cash Dividends Paid":-128000000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-58000000.0,"Common Stock Payments":-58000000.0,"Net Issuance Payments Of Debt":-1000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-1000000.0,"Long Term Debt Payments":-1000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-92000000.0,"Cash Flow From Continuing Investing Activities":-92000000.0,"Net Investment Purchase And Sale":6000000.0,"Sale Of Investment":0.0,"Purchase Of Investment":6000000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-108000000.0,"Operating Cash Flow":1125000000.0,"Cash Flow From Continuing Operating Activities":1125000000.0,"Change In Working Capital":611000000.0,"Change In Other Working Capital":-7000000.0,"Change In Other Current Assets":36000000.0,"Change In Payables And Accrued Expense":177000000.0,"Change In Accrued Expense":212000000.0,"Change In Payable":-35000000.0,"Change In Account Payable":-35000000.0,"Change In Inventory":173000000.0,"Change In Receivables":232000000.0,"Changes In Account Receivables":232000000.0,"Other Non Cash Items":-6000000.0,"Stock Based Compensation":94000000.0,"Asset Impairment Charge":null,"Deferred Tax":45000000.0,"Deferred Income Tax":45000000.0,"Depreciation Amortization Depletion":197000000.0,"Depreciation And Amortization":197000000.0,"Operating Gains Losses":22000000.0,"Pension And Employee Benefit Expense":19000000.0,"Gain Loss On Sale Of PPE":3000000.0,"Net Income From Continuing Operations":162000000.0},"2025-09-30":{"Free Cash Flow":-436000000.0,"Repurchase Of Capital Stock":-9000000.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":null,"Capital Expenditure":-96000000.0,"Interest Paid Supplemental Data":62000000.0,"Income Tax Paid Supplemental Data":148000000.0,"End Cash Position":2219000000.0,"Beginning Cash Position":2921000000.0,"Effect Of Exchange Rate Changes":-7000000.0,"Changes In Cash":-695000000.0,"Financing Cash Flow":-239000000.0,"Cash Flow From Continuing Financing Activities":-239000000.0,"Net Other Financing Charges":-141000000.0,"Proceeds From Stock Option Exercised":39000000.0,"Cash Dividends Paid":-127000000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-9000000.0,"Common Stock Payments":-9000000.0,"Net Issuance Payments Of Debt":-1000000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-1000000.0,"Long Term Debt Payments":-1000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-116000000.0,"Cash Flow From Continuing Investing Activities":-116000000.0,"Net Investment Purchase And Sale":-20000000.0,"Sale Of Investment":3000000.0,"Purchase Of Investment":-23000000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-96000000.0,"Operating Cash Flow":-340000000.0,"Cash Flow From Continuing Operating Activities":-340000000.0,"Change In Working Capital":-635000000.0,"Change In Other Working Capital":11000000.0,"Change In Other Current Assets":-11000000.0,"Change In Payables And Accrued Expense":-283000000.0,"Change In Accrued Expense":-79000000.0,"Change In Payable":-204000000.0,"Change In Account Payable":-204000000.0,"Change In Inventory":6000000.0,"Change In Receivables":-358000000.0,"Changes In Account Receivables":-358000000.0,"Other Non Cash Items":-27000000.0,"Stock Based Compensation":88000000.0,"Asset Impairment Charge":null,"Deferred Tax":-34000000.0,"Deferred Income Tax":-34000000.0,"Depreciation Amortization Depletion":200000000.0,"Depreciation And Amortization":200000000.0,"Operating Gains Losses":21000000.0,"Pension And Employee Benefit Expense":21000000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":47000000.0},"2025-06-30":{"Free Cash Flow":394000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-207000000.0,"Interest Paid Supplemental Data":110000000.0,"Income Tax Paid Supplemental Data":162000000.0,"End Cash Position":2921000000.0,"Beginning Cash Position":2631000000.0,"Effect Of Exchange Rate Changes":32000000.0,"Changes In Cash":258000000.0,"Financing Cash Flow":-128000000.0,"Cash Flow From Continuing Financing Activities":-128000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-126000000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-2000000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":-2000000.0,"Long Term Debt Payments":-2000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-215000000.0,"Cash Flow From Continuing Investing Activities":-215000000.0,"Net Investment Purchase And Sale":-8000000.0,"Sale Of Investment":null,"Purchase Of Investment":-8000000.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-207000000.0,"Operating Cash Flow":601000000.0,"Cash Flow From Continuing Operating Activities":601000000.0,"Change In Working Capital":514000000.0,"Change In Other Working Capital":-13000000.0,"Change In Other Current Assets":22000000.0,"Change In Payables And Accrued Expense":229000000.0,"Change In Accrued Expense":-22000000.0,"Change In Payable":251000000.0,"Change In Account Payable":251000000.0,"Change In Inventory":-31000000.0,"Change In Receivables":307000000.0,"Changes In Account Receivables":307000000.0,"Other Non Cash Items":-21000000.0,"Stock Based Compensation":49000000.0,"Asset Impairment Charge":425000000.0,"Deferred Tax":-62000000.0,"Deferred Income Tax":-62000000.0,"Depreciation Amortization Depletion":210000000.0,"Depreciation And Amortization":210000000.0,"Operating Gains Losses":32000000.0,"Pension And Employee Benefit Expense":18000000.0,"Gain Loss On Sale Of PPE":14000000.0,"Net Income From Continuing Operations":-546000000.0},"2025-03-31":{"Free Cash Flow":162000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-1000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-122000000.0,"Interest Paid Supplemental Data":64000000.0,"Income Tax Paid Supplemental Data":141000000.0,"End Cash Position":2631000000.0,"Beginning Cash Position":2586000000.0,"Effect Of Exchange Rate Changes":13000000.0,"Changes In Cash":32000000.0,"Financing Cash Flow":-138000000.0,"Cash Flow From Continuing Financing Activities":-138000000.0,"Net Other Financing Charges":-11000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-126000000.0,"Common Stock Dividend Paid":-126000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-1000000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":-1000000.0,"Long Term Debt Payments":-1000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-114000000.0,"Cash Flow From Continuing Investing Activities":-114000000.0,"Net Investment Purchase And Sale":5000000.0,"Sale Of Investment":0.0,"Purchase Of Investment":5000000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":-122000000.0,"Operating Cash Flow":284000000.0,"Cash Flow From Continuing Operating Activities":284000000.0,"Change In Working Capital":-121000000.0,"Change In Other Working Capital":-9000000.0,"Change In Other Current Assets":14000000.0,"Change In Payables And Accrued Expense":-53000000.0,"Change In Accrued Expense":-121000000.0,"Change In Payable":68000000.0,"Change In Account Payable":68000000.0,"Change In Inventory":83000000.0,"Change In Receivables":-156000000.0,"Changes In Account Receivables":-156000000.0,"Other Non Cash Items":-15000000.0,"Stock Based Compensation":75000000.0,"Asset Impairment Charge":0.0,"Deferred Tax":-42000000.0,"Deferred Income Tax":-42000000.0,"Depreciation Amortization Depletion":204000000.0,"Depreciation And Amortization":204000000.0,"Operating Gains Losses":24000000.0,"Pension And Employee Benefit Expense":21000000.0,"Gain Loss On Sale Of PPE":3000000.0,"Net Income From Continuing Operations":159000000.0},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":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,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":0.0,"Purchase Of Investment":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}