{"ticker":"ELPC","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":12690804.0,"Ordinary Shares Number":2969610592.0,"Share Issued":2982301396.0,"Net Debt":20012094000.0,"Total Debt":23569670000.0,"Tangible Book Value":5074538000.0,"Invested Capital":47412812000.0,"Working Capital":2537260000.0,"Net Tangible Assets":5074538000.0,"Capital Lease Obligations":284970000.0,"Common Stock Equity":24128112000.0,"Total Capitalization":45211827000.0,"Total Equity Gross Minority Interest":24148350000.0,"Minority Interest":20238000.0,"Stockholders Equity":24128112000.0,"Other Equity Interest":272856000.0,"Gains Losses Not Affecting Retained Earnings":3637710000.0,"Other Equity Adjustments":3637710000.0,"Treasury Stock":113067000.0,"Retained Earnings":7508855000.0,"Capital Stock":12821758000.0,"Common Stock":12821758000.0,"Total Liabilities Net Minority Interest":37497877000.0,"Total Non Current Liabilities Net Minority Interest":29091391000.0,"Other Non Current Liabilities":376747000.0,"Derivative Product Liabilities":553026000.0,"Employee Benefits":1369957000.0,"Non Current Pension And Other Postretirement Benefit Plans":1369957000.0,"Non Current Accrued Expenses":6233000.0,"Dueto Related Parties Non Current":0.0,"Tradeand Other Payables Non Current":872676000.0,"Non Current Deferred Liabilities":2079176000.0,"Non Current Deferred Taxes Liabilities":2079176000.0,"Long Term Debt And Capital Lease Obligation":21308642000.0,"Long Term Capital Lease Obligation":224927000.0,"Long Term Debt":21083715000.0,"Long Term Provisions":2524934000.0,"Current Liabilities":8406486000.0,"Other Current Liabilities":356895000.0,"Current Debt And Capital Lease Obligation":2261028000.0,"Current Capital Lease Obligation":60043000.0,"Current Debt":2200985000.0,"Other Current Borrowings":2200985000.0,"Pensionand Other Post Retirement Benefit Plans Current":120729000.0,"Current Provisions":236377000.0,"Payables And Accrued Expenses":5431457000.0,"Current Accrued Expenses":236531000.0,"Payables":5194926000.0,"Other Payable":908938000.0,"Dueto Related Parties Current":0.0,"Dividends Payable":631686000.0,"Total Tax Payable":530473000.0,"Income Tax Payable":151562000.0,"Accounts Payable":3123829000.0,"Total Assets":61646227000.0,"Total Non Current Assets":50702481000.0,"Other Non Current Assets":378911000.0,"Non Current Prepaid Assets":0.0,"Non Current Deferred Assets":851402000.0,"Non Current Deferred Taxes Assets":851402000.0,"Non Current Accounts Receivable":16867785000.0,"Financial Assets":721180000.0,"Investments And Advances":4225342000.0,"Other Investments":2930043000.0,"Investmentin Financial Assets":1295299000.0,"Held To Maturity Securities":652304000.0,"Available For Sale Securities":642995000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":null,"Investment Properties":null,"Goodwill And Other Intangible Assets":19053574000.0,"Other Intangible Assets":null,"Net PPE":8604287000.0,"Accumulated Depreciation":null,"Gross PPE":8604287000.0,"Leases":null,"Construction In Progress":null,"Other Properties":8604287000.0,"Current Assets":10943746000.0,"Other Current Assets":null,"Hedging Assets Current":424364000.0,"Assets Held For Sale Current":37880000.0,"Restricted Cash":9000.0,"Prepaid Assets":425632000.0,"Inventory":1064699000.0,"Receivables":5576374000.0,"Other Receivables":5003204000.0,"Duefrom Related Parties Current":56542000.0,"Taxes Receivable":501956000.0,"Accounts Receivable":0.0,"Cash Cash Equivalents And Short Term Investments":3414788000.0,"Other Short Term Investments":142182000.0,"Cash And Cash Equivalents":3272606000.0,"Cash Equivalents":null,"Cash Financial":null},"2026-03-31":{"Treasury Shares Number":12723294.0,"Ordinary Shares Number":2970087296.0,"Share Issued":2982810590.0,"Net Debt":18139906000.0,"Total Debt":23617048000.0,"Tangible Book Value":4753576000.0,"Invested Capital":47147646000.0,"Working Capital":3549085000.0,"Net Tangible Assets":4753576000.0,"Capital Lease Obligations":301791000.0,"Common Stock Equity":23832389000.0,"Total Capitalization":45003365000.0,"Total Equity Gross Minority Interest":23796298000.0,"Minority Interest":-36091000.0,"Stockholders Equity":23832389000.0,"Other Equity Interest":979825000.0,"Gains Losses Not Affecting Retained Earnings":1929502000.0,"Other Equity Adjustments":1929502000.0,"Treasury Stock":113237000.0,"Retained Earnings":8214541000.0,"Capital Stock":12821758000.0,"Common Stock":12821758000.0,"Total Liabilities Net Minority Interest":39130364000.0,"Total Non Current Liabilities Net Minority Interest":29580513000.0,"Other Non Current Liabilities":347096000.0,"Derivative Product Liabilities":313437000.0,"Employee Benefits":1369897000.0,"Non Current Pension And Other Postretirement Benefit Plans":1360092000.0,"Non Current Accrued Expenses":null,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":1549792000.0,"Non Current Deferred Liabilities":2094774000.0,"Non Current Deferred Taxes Liabilities":2094774000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":237970000.0,"Long Term Debt":21170976000.0,"Long Term Provisions":2496571000.0,"Current Liabilities":9549851000.0,"Other Current Liabilities":769267000.0,"Current Debt And Capital Lease Obligation":2208102000.0,"Current Capital Lease Obligation":63821000.0,"Current Debt":2144281000.0,"Other Current Borrowings":2144281000.0,"Pensionand Other Post Retirement Benefit Plans Current":491085000.0,"Current Provisions":178920000.0,"Payables And Accrued Expenses":5902477000.0,"Current Accrued Expenses":null,"Payables":5902477000.0,"Other Payable":891929000.0,"Dueto Related Parties Current":0.0,"Dividends Payable":1353319000.0,"Total Tax Payable":449494000.0,"Income Tax Payable":76530000.0,"Accounts Payable":3207735000.0,"Total Assets":62926662000.0,"Total Non Current Assets":49827726000.0,"Other Non Current Assets":381605000.0,"Non Current Prepaid Assets":507000.0,"Non Current Deferred Assets":945347000.0,"Non Current Deferred Taxes Assets":945347000.0,"Non Current Accounts Receivable":16345521000.0,"Financial Assets":667752000.0,"Investments And Advances":4065017000.0,"Other Investments":2954263000.0,"Investmentin Financial Assets":1110754000.0,"Held To Maturity Securities":834741000.0,"Available For Sale Securities":276013000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":null,"Investment Properties":null,"Goodwill And Other Intangible Assets":19078813000.0,"Other Intangible Assets":null,"Net PPE":8343164000.0,"Accumulated Depreciation":null,"Gross PPE":8343164000.0,"Leases":null,"Construction In Progress":null,"Other Properties":8343164000.0,"Current Assets":13098936000.0,"Other Current Assets":null,"Hedging Assets Current":279007000.0,"Assets Held For Sale Current":25177000.0,"Restricted Cash":9000.0,"Prepaid Assets":62889000.0,"Inventory":162531000.0,"Receivables":6565359000.0,"Other Receivables":1076832000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":831563000.0,"Accounts Receivable":4250296000.0,"Cash Cash Equivalents And Short Term Investments":6003964000.0,"Other Short Term Investments":828613000.0,"Cash And Cash Equivalents":5175351000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":12740266.0,"Ordinary Shares Number":2970070324.0,"Share Issued":2982810590.0,"Net Debt":16884980000.0,"Total Debt":20308305000.0,"Tangible Book Value":3923410000.0,"Invested Capital":43145362000.0,"Working Capital":-180663000.0,"Net Tangible Assets":3923410000.0,"Capital Lease Obligations":292962000.0,"Common Stock Equity":23130019000.0,"Total Capitalization":41076997000.0,"Total Equity Gross Minority Interest":23091978000.0,"Minority Interest":-38041000.0,"Stockholders Equity":23130019000.0,"Other Equity Interest":287992000.0,"Gains Losses Not Affecting Retained Earnings":1919179000.0,"Other Equity Adjustments":1919179000.0,"Treasury Stock":113389000.0,"Retained Earnings":8214479000.0,"Capital Stock":12821758000.0,"Common Stock":12821758000.0,"Total Liabilities Net Minority Interest":37322478000.0,"Total Non Current Liabilities Net Minority Interest":26260161000.0,"Other Non Current Liabilities":311856000.0,"Derivative Product Liabilities":268621000.0,"Employee Benefits":1364067000.0,"Non Current Pension And Other Postretirement Benefit Plans":1359303000.0,"Non Current Accrued Expenses":null,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":1556529000.0,"Non Current Deferred Liabilities":1982596000.0,"Non Current Deferred Taxes Liabilities":1982596000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":234221000.0,"Long Term Debt":17946978000.0,"Long Term Provisions":2595293000.0,"Current Liabilities":11062317000.0,"Other Current Liabilities":1246055000.0,"Current Debt And Capital Lease Obligation":2127106000.0,"Current Capital Lease Obligation":58741000.0,"Current Debt":2068365000.0,"Other Current Borrowings":2068365000.0,"Pensionand Other Post Retirement Benefit Plans Current":429627000.0,"Current Provisions":119280000.0,"Payables And Accrued Expenses":7140249000.0,"Current Accrued Expenses":null,"Payables":7140249000.0,"Other Payable":848340000.0,"Dueto Related Parties Current":null,"Dividends Payable":2325889000.0,"Total Tax Payable":759148000.0,"Income Tax Payable":81875000.0,"Accounts Payable":3206872000.0,"Total Assets":60414456000.0,"Total Non Current Assets":49532802000.0,"Other Non Current Assets":373949000.0,"Non Current Prepaid Assets":507000.0,"Non Current Deferred Assets":991404000.0,"Non Current Deferred Taxes Assets":991404000.0,"Non Current Accounts Receivable":15979647000.0,"Financial Assets":597856000.0,"Investments And Advances":3970536000.0,"Other Investments":30627000.0,"Investmentin Financial Assets":1091349000.0,"Held To Maturity Securities":690886000.0,"Available For Sale Securities":400463000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":2848560000.0,"Investmentsin Joint Venturesat Cost":2799718000.0,"Investmentsin Associatesat Cost":48842000.0,"Investment Properties":442000.0,"Goodwill And Other Intangible Assets":19206609000.0,"Other Intangible Assets":19206609000.0,"Net PPE":8411852000.0,"Accumulated Depreciation":-9808107000.0,"Gross PPE":18219959000.0,"Leases":168753000.0,"Construction In Progress":220430000.0,"Other Properties":10706514000.0,"Current Assets":10881654000.0,"Other Current Assets":null,"Hedging Assets Current":263645000.0,"Assets Held For Sale Current":25177000.0,"Restricted Cash":9000.0,"Prepaid Assets":60972000.0,"Inventory":173398000.0,"Receivables":6826732000.0,"Other Receivables":1204250000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":928931000.0,"Accounts Receivable":4300957000.0,"Cash Cash Equivalents And Short Term Investments":3531721000.0,"Other Short Term Investments":401358000.0,"Cash And Cash Equivalents":3130363000.0,"Cash Equivalents":2750752000.0,"Cash Financial":379611000.0},"2025-09-30":{"Treasury Shares Number":13178139.0,"Ordinary Shares Number":2969632451.0,"Share Issued":2982810590.0,"Net Debt":17113080000.0,"Total Debt":21235462000.0,"Tangible Book Value":7858010000.0,"Invested Capital":46914121000.0,"Working Capital":3979122000.0,"Net Tangible Assets":7858010000.0,"Capital Lease Obligations":307375000.0,"Common Stock Equity":25986034000.0,"Total Capitalization":44756437000.0,"Total Equity Gross Minority Interest":25947667000.0,"Minority Interest":-38367000.0,"Stockholders Equity":25986034000.0,"Other Equity Interest":482585000.0,"Gains Losses Not Affecting Retained Earnings":1782235000.0,"Other Equity Adjustments":1782235000.0,"Treasury Stock":117194000.0,"Retained Earnings":11016650000.0,"Capital Stock":12821758000.0,"Common Stock":12821758000.0,"Total Liabilities Net Minority Interest":36100750000.0,"Total Non Current Liabilities Net Minority Interest":26939661000.0,"Other Non Current Liabilities":285639000.0,"Derivative Product Liabilities":223222000.0,"Employee Benefits":1071104000.0,"Non Current Pension And Other Postretirement Benefit Plans":1068935000.0,"Non Current Accrued Expenses":2169000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":1606752000.0,"Non Current Deferred Liabilities":2053413000.0,"Non Current Deferred Taxes Liabilities":2053413000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":245884000.0,"Long Term Debt":18770403000.0,"Long Term Provisions":2683244000.0,"Current Liabilities":9161089000.0,"Other Current Liabilities":1872462000.0,"Current Debt And Capital Lease Obligation":2219175000.0,"Current Capital Lease Obligation":61491000.0,"Current Debt":2157684000.0,"Other Current Borrowings":2157684000.0,"Pensionand Other Post Retirement Benefit Plans Current":379069000.0,"Current Provisions":59640000.0,"Payables And Accrued Expenses":4630743000.0,"Current Accrued Expenses":266081000.0,"Payables":4630743000.0,"Other Payable":1088860000.0,"Dueto Related Parties Current":null,"Dividends Payable":4869000.0,"Total Tax Payable":386432000.0,"Income Tax Payable":58969000.0,"Accounts Payable":3150582000.0,"Total Assets":62048417000.0,"Total Non Current Assets":48908206000.0,"Other Non Current Assets":935350000.0,"Non Current Prepaid Assets":85000.0,"Non Current Deferred Assets":880813000.0,"Non Current Deferred Taxes Assets":880813000.0,"Non Current Accounts Receivable":16507182000.0,"Financial Assets":null,"Investments And Advances":3949994000.0,"Other Investments":2957503000.0,"Investmentin Financial Assets":992491000.0,"Held To Maturity Securities":688675000.0,"Available For Sale Securities":303816000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":null,"Investment Properties":null,"Goodwill And Other Intangible Assets":18128024000.0,"Other Intangible Assets":null,"Net PPE":8506758000.0,"Accumulated Depreciation":null,"Gross PPE":8506758000.0,"Leases":null,"Construction In Progress":null,"Other Properties":8506758000.0,"Current Assets":13140211000.0,"Other Current Assets":257470000.0,"Hedging Assets Current":257470000.0,"Assets Held For Sale Current":1811794000.0,"Restricted Cash":9000.0,"Prepaid Assets":58203000.0,"Inventory":164913000.0,"Receivables":6775922000.0,"Other Receivables":1151180000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":938174000.0,"Accounts Receivable":4280345000.0,"Cash Cash Equivalents And Short Term Investments":4071900000.0,"Other Short Term Investments":256893000.0,"Cash And Cash Equivalents":3815007000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":13521400.0,"Ordinary Shares Number":2969289190.0,"Share Issued":2982810590.0,"Net Debt":17052293000.0,"Total Debt":20213848000.0,"Tangible Book Value":7847088000.0,"Invested Capital":45484028000.0,"Working Capital":1434514000.0,"Net Tangible Assets":7847088000.0,"Capital Lease Obligations":325970000.0,"Common Stock Equity":25596150000.0,"Total Capitalization":41816258000.0,"Total Equity Gross Minority Interest":25558855000.0,"Minority Interest":-37295000.0,"Stockholders Equity":25596150000.0,"Other Equity Interest":489080000.0,"Gains Losses Not Affecting Retained Earnings":1780120000.0,"Other Equity Adjustments":1780120000.0,"Treasury Stock":120084000.0,"Retained Earnings":10625276000.0,"Capital Stock":12821758000.0,"Common Stock":12821758000.0,"Total Liabilities Net Minority Interest":35183182000.0,"Total Non Current Liabilities Net Minority Interest":24523768000.0,"Other Non Current Liabilities":294029000.0,"Derivative Product Liabilities":220918000.0,"Employee Benefits":1074665000.0,"Non Current Pension And Other Postretirement Benefit Plans":1072798000.0,"Non Current Accrued Expenses":1867000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":1582392000.0,"Non Current Deferred Liabilities":2076540000.0,"Non Current Deferred Taxes Liabilities":2076540000.0,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":261172000.0,"Long Term Debt":16220108000.0,"Long Term Provisions":2793944000.0,"Current Liabilities":10659414000.0,"Other Current Liabilities":2397088000.0,"Current Debt And Capital Lease Obligation":3732568000.0,"Current Capital Lease Obligation":64798000.0,"Current Debt":3667770000.0,"Other Current Borrowings":3667770000.0,"Pensionand Other Post Retirement Benefit Plans Current":392283000.0,"Current Provisions":null,"Payables And Accrued Expenses":4137475000.0,"Current Accrued Expenses":290159000.0,"Payables":4137475000.0,"Other Payable":961404000.0,"Dueto Related Parties Current":null,"Dividends Payable":4874000.0,"Total Tax Payable":344444000.0,"Income Tax Payable":56026000.0,"Accounts Payable":2826753000.0,"Total Assets":60742037000.0,"Total Non Current Assets":48648109000.0,"Other Non Current Assets":4884486000.0,"Non Current Prepaid Assets":985000.0,"Non Current Deferred Assets":1174175000.0,"Non Current Deferred Taxes Assets":1174175000.0,"Non Current Accounts Receivable":12706956000.0,"Financial Assets":null,"Investments And Advances":3462259000.0,"Other Investments":2933174000.0,"Investmentin Financial Assets":529085000.0,"Held To Maturity Securities":529085000.0,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investmentsin Associatesat Cost":null,"Investment Properties":null,"Goodwill And Other Intangible Assets":17749062000.0,"Other Intangible Assets":null,"Net PPE":8670186000.0,"Accumulated Depreciation":null,"Gross PPE":8670186000.0,"Leases":null,"Construction In Progress":null,"Other Properties":8670186000.0,"Current Assets":12093928000.0,"Other Current Assets":312284000.0,"Hedging Assets Current":312284000.0,"Assets Held For Sale Current":1818652000.0,"Restricted Cash":1650000.0,"Prepaid Assets":57165000.0,"Inventory":164537000.0,"Receivables":6835551000.0,"Other Receivables":1172667000.0,"Duefrom Related Parties Current":0.0,"Taxes Receivable":1269316000.0,"Accounts Receivable":3753907000.0,"Cash Cash Equivalents And Short Term Investments":2904089000.0,"Other Short Term Investments":68504000.0,"Cash And Cash Equivalents":2835585000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-03-31":{"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,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":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,"Non Current Accrued Expenses":629000.0,"Dueto Related Parties Non Current":0.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term 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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":870000000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":433322000.0,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":1310000.0,"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 Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":null,"Long Term Equity Investment":3608670000.0,"Investmentsin Joint Venturesat Cost":3557020000.0,"Investmentsin Associatesat Cost":51650000.0,"Investment Properties":442000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":16660760000.0,"Net PPE":null,"Accumulated Depreciation":-9085820000.0,"Gross PPE":null,"Leases":175783000.0,"Construction In Progress":186371000.0,"Other Properties":null,"Current Assets":null,"Other Current Assets":678683000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"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":5831394000.0,"Cash Financial":224429000.0},"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,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":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,"Non Current Accrued Expenses":457000.0,"Dueto Related Parties Non Current":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term 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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":411102000.0,"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 Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Financial Assets":479938000.0,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":479938000.0,"Long Term Equity Investment":3577494000.0,"Investmentsin Joint Venturesat Cost":3527623000.0,"Investmentsin Associatesat Cost":49871000.0,"Investment Properties":443000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":16623610000.0,"Net PPE":null,"Accumulated Depreciation":-9114951000.0,"Gross PPE":null,"Leases":206609000.0,"Construction In Progress":224635000.0,"Other Properties":null,"Current Assets":null,"Other Current Assets":217350000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"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":3987141000.0,"Cash Financial":174798000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-126084398.69923,"Tax Rate For Calcs":0.140485,"Normalized EBITDA":2548551000.0,"Total Unusual Items":-897493000.0,"Total Unusual Items Excluding Goodwill":-897493000.0,"Net Income From Continuing Operation Net Minority Interest":1047459000.0,"Reconciled Depreciation":406223000.0,"Reconciled Cost Of Revenue":4199039000.0,"EBITDA":1651058000.0,"EBIT":1244835000.0,"Net Interest Income":629311000.0,"Interest Expense":26172000.0,"Interest Income":38843000.0,"Normalized Income":1818867601.30077,"Net Income From Continuing And Discontinued Operation":1047459000.0,"Total Expenses":5487099000.0,"Diluted Average Shares":742402648.0,"Basic Average Shares":742402648.0,"Diluted EPS":1.410904,"Basic EPS":1.410904,"Diluted NI Availto Com Stockholders":1047459000.0,"Net Income Common Stockholders":1047459000.0,"Net Income":1047459000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":1047459000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":1047459000.0,"Tax Provision":171204000.0,"Pretax Income":1218663000.0,"Other Income Expense":-841610000.0,"Special Income Charges":-79604000.0,"Other Special Charges":79604000.0,"Earnings From Equity Interest":55883000.0,"Gain On Sale Of Security":-817889000.0,"Net Non Operating Interest Income Expense":629311000.0,"Total Other Finance Cost":-616640000.0,"Interest Expense Non Operating":26172000.0,"Interest Income Non Operating":38843000.0,"Operating Income":1430962000.0,"Operating Expense":1288060000.0,"Other Operating Expenses":467845000.0,"Other Taxes":100701000.0,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":406223000.0,"Depreciation And Amortization In Income Statement":406223000.0,"Selling General And Administration":313291000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":313291000.0,"Other Gand A":null,"Salaries And Wages":313291000.0,"Gross Profit":2719022000.0,"Cost Of Revenue":4199039000.0,"Total Revenue":6918061000.0,"Operating Revenue":5811430000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.316374,"Normalized EBITDA":2240797000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":692039000.0,"Reconciled Depreciation":403049000.0,"Reconciled Cost Of Revenue":4539295000.0,"EBITDA":2240797000.0,"EBIT":1837748000.0,"Net Interest Income":-489563000.0,"Interest Expense":822509000.0,"Interest Income":332946000.0,"Normalized Income":692039000.0,"Net Income From Continuing And Discontinued Operation":692039000.0,"Total Expenses":5632684000.0,"Diluted Average Shares":742521824.0,"Basic Average Shares":742521824.0,"Diluted EPS":0.932012,"Basic EPS":0.932012,"Diluted NI Availto Com Stockholders":692039000.0,"Net Income Common Stockholders":692039000.0,"Net Income":692039000.0,"Minority Interests":-2005000.0,"Net Income Including Noncontrolling Interests":694044000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":694044000.0,"Tax Provision":321195000.0,"Pretax Income":1015239000.0,"Other Income Expense":69785000.0,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":69785000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-489563000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":822509000.0,"Interest Income Non Operating":332946000.0,"Operating Income":1435017000.0,"Operating Expense":1093389000.0,"Other Operating Expenses":341589000.0,"Other Taxes":null,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":403049000.0,"Depreciation And Amortization In Income Statement":403049000.0,"Selling General And Administration":348751000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":348751000.0,"Other Gand A":null,"Salaries And Wages":348751000.0,"Gross Profit":2528406000.0,"Cost Of Revenue":4539295000.0,"Total Revenue":7067701000.0,"Operating Revenue":6145079000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-398069960.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":2689744000.0,"Total Unusual Items":-1170794000.0,"Total Unusual Items Excluding Goodwill":-1170794000.0,"Net Income From Continuing Operation Net Minority Interest":1066755000.0,"Reconciled Depreciation":389131000.0,"Reconciled Cost Of Revenue":6609107000.0,"EBITDA":1518950000.0,"EBIT":1129819000.0,"Net Interest Income":807405000.0,"Interest Expense":177465000.0,"Interest Income":317910000.0,"Normalized Income":1839479040.0,"Net Income From Continuing And Discontinued Operation":1066755000.0,"Total Expenses":5910692000.0,"Diluted Average Shares":742517581.0,"Basic Average Shares":742517581.0,"Diluted EPS":1.436781,"Basic EPS":1.436781,"Diluted NI Availto Com Stockholders":1066755000.0,"Net Income Common Stockholders":1066755000.0,"Net Income":1066755000.0,"Minority Interests":120000.0,"Net Income Including Noncontrolling Interests":1066635000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":1066635000.0,"Tax Provision":-114281000.0,"Pretax Income":952354000.0,"Other Income Expense":-1132798000.0,"Special Income Charges":-6224000.0,"Other Special Charges":6224000.0,"Earnings From Equity Interest":37996000.0,"Gain On Sale Of Security":-1164570000.0,"Net Non Operating Interest Income Expense":807405000.0,"Total Other Finance Cost":-666960000.0,"Interest Expense Non Operating":177465000.0,"Interest Income Non Operating":317910000.0,"Operating Income":1277747000.0,"Operating Expense":-2074743000.0,"Other Operating Expenses":-1338846000.0,"Other Taxes":144016000.0,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":-987197000.0,"Depreciation And Amortization In Income Statement":-987197000.0,"Selling General And Administration":-165779000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":-169639000.0,"Other Gand A":null,"Salaries And Wages":-440593000.0,"Gross Profit":-796996000.0,"Cost Of Revenue":7985435000.0,"Total Revenue":7188439000.0,"Operating Revenue":16358545000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-169381046.835504,"Tax Rate For Calcs":0.325117,"Normalized EBITDA":1458873000.0,"Total Unusual Items":-520985000.0,"Total Unusual Items Excluding Goodwill":-520985000.0,"Net Income From Continuing Operation Net Minority Interest":365324000.0,"Reconciled Depreciation":376524000.0,"Reconciled Cost Of Revenue":4739963000.0,"EBITDA":937888000.0,"EBIT":561364000.0,"Net Interest Income":110165000.0,"Interest Expense":21752000.0,"Interest Income":48508000.0,"Normalized Income":716927953.164496,"Net Income From Continuing And Discontinued Operation":384222000.0,"Total Expenses":5898074000.0,"Diluted Average Shares":742408113.0,"Basic Average Shares":742408113.0,"Diluted EPS":0.517535,"Basic EPS":0.517535,"Diluted NI Availto Com Stockholders":384222000.0,"Net Income Common Stockholders":384222000.0,"Net Income":384222000.0,"Minority Interests":1149000.0,"Net Income Including Noncontrolling Interests":383073000.0,"Net Income Discontinuous Operations":18898000.0,"Net Income Continuous Operations":364175000.0,"Tax Provision":175437000.0,"Pretax Income":539612000.0,"Other Income Expense":-483656000.0,"Special Income Charges":-24784000.0,"Other Special Charges":24784000.0,"Earnings From Equity Interest":37329000.0,"Gain On Sale Of Security":-496201000.0,"Net Non Operating Interest Income Expense":110165000.0,"Total Other Finance Cost":-83409000.0,"Interest Expense Non Operating":21752000.0,"Interest Income Non Operating":48508000.0,"Operating Income":913103000.0,"Operating Expense":1158111000.0,"Other Operating Expenses":479322000.0,"Other Taxes":31741000.0,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":376524000.0,"Depreciation And Amortization In Income Statement":376524000.0,"Selling General And Administration":270524000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":270524000.0,"Other Gand A":null,"Salaries And Wages":270524000.0,"Gross Profit":2071214000.0,"Cost Of Revenue":4739963000.0,"Total Revenue":6811177000.0,"Operating Revenue":5825365000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-142753198.141727,"Tax Rate For Calcs":0.300264,"Normalized EBITDA":1675327000.0,"Total Unusual Items":-475426000.0,"Total Unusual Items Excluding Goodwill":-475426000.0,"Net Income From Continuing Operation Net Minority Interest":573564000.0,"Reconciled Depreciation":361211000.0,"Reconciled Cost Of Revenue":4136891000.0,"EBITDA":1199901000.0,"EBIT":838690000.0,"Net Interest Income":109606000.0,"Interest Expense":19004000.0,"Interest Income":50287000.0,"Normalized Income":906236801.858273,"Net Income From Continuing And Discontinued Operation":573564000.0,"Total Expenses":5103904000.0,"Diluted Average Shares":742322298.0,"Basic Average Shares":742322298.0,"Diluted EPS":0.772662,"Basic EPS":0.772662,"Diluted NI Availto Com Stockholders":573564000.0,"Net Income Common Stockholders":573564000.0,"Net Income":573564000.0,"Minority Interests":-1424000.0,"Net Income Including Noncontrolling Interests":573564000.0,"Net Income Discontinuous Operations":0.0,"Net Income Continuous Operations":573564000.0,"Tax Provision":246122000.0,"Pretax Income":819686000.0,"Other Income Expense":-411170000.0,"Special Income Charges":-16313000.0,"Other Special Charges":16313000.0,"Earnings From Equity Interest":64256000.0,"Gain On Sale Of Security":-459113000.0,"Net Non Operating Interest Income Expense":109606000.0,"Total Other Finance Cost":-78323000.0,"Interest Expense Non Operating":19004000.0,"Interest Income Non Operating":50287000.0,"Operating Income":1121250000.0,"Operating Expense":967013000.0,"Other Operating Expenses":269394000.0,"Other Taxes":36041000.0,"Provision For Doubtful Accounts":null,"Depreciation Amortization Depletion Income Statement":361211000.0,"Depreciation And Amortization In Income Statement":361211000.0,"Selling General And Administration":300367000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":300367000.0,"Other Gand A":null,"Salaries And Wages":300367000.0,"Gross Profit":2088263000.0,"Cost Of Revenue":4136891000.0,"Total Revenue":6225154000.0,"Operating Revenue":5427175000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-449877000.0,"Total Unusual Items Excluding Goodwill":-449877000.0,"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,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":841000.0,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":-15983000.0,"Other Special Charges":15983000.0,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-449877000.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":9008000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":38673000.0,"Provision For Doubtful Accounts":72001000.0,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":642000.0,"General And Administrative Expense":null,"Other Gand A":70014000.0,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":149554000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-594965000.0,"Issuance Of Debt":500000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":3272606000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":5175351000.0,"Changes In Cash":-1902745000.0,"Cash Flow From Discontinued Operation":null,"Financing Cash Flow":-1436939000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":-1436939000.0,"Net Other Financing Charges":-317000.0,"Cash Dividends Paid":-1341657000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-94965000.0,"Net Long Term Debt Issuance":-94965000.0,"Long Term Debt Payments":-594965000.0,"Long Term Debt Issuance":500000000.0,"Investing Cash Flow":-556411000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-556411000.0,"Net Other Investing Changes":-376543000.0,"Net Investment Purchase And Sale":-17216000.0,"Sale Of Investment":-150148000.0,"Purchase Of Investment":132932000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":186492000.0,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":47349000.0,"Sale Of PPE":null,"Purchase Of PPE":47349000.0,"Operating Cash Flow":90605000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":319271000.0,"Taxes Refund Paid":-17715000.0,"Interest Paid Cfo":-581098000.0,"Dividend Received Cfo":44427000.0,"Change In Working Capital":-134974000.0,"Change In Other Working Capital":117522000.0,"Change In Other Current Liabilities":-27611000.0,"Change In Other Current Assets":67579000.0,"Change In Payables And Accrued Expense":-467096000.0,"Change In Accrued Expense":-135715000.0,"Change In Payable":-331381000.0,"Change In Account Payable":-638698000.0,"Change In Tax Payable":281562000.0,"Change In Income Tax Payable":281562000.0,"Change In Prepaid Assets":6854000.0,"Change In Inventory":12465000.0,"Change In Receivables":155313000.0,"Changes In Account Receivables":513343000.0,"Other Non Cash Items":-1833362000.0,"Unrealized Gain Loss On Investment Securities":-26696000.0,"Provisionand Write Offof Assets":106494000.0,"Asset Impairment Charge":-22301000.0,"Deferred Tax":171204000.0,"Deferred Income Tax":171204000.0,"Depreciation Amortization Depletion":406223000.0,"Depreciation And Amortization":406223000.0,"Operating Gains Losses":930944000.0,"Pension And Employee Benefit Expense":72680000.0,"Earnings Losses From Equity Investments":-55903000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":875594000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1047459000.0},"2026-03-31":{"Free Cash Flow":519531000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-620096000.0,"Issuance Of Debt":3750000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-58949000.0,"End Cash Position":5175351000.0,"Other Cash Adjustment Outside Changein Cash":0.0,"Beginning Cash Position":3130363000.0,"Changes In Cash":2044988000.0,"Cash Flow From Discontinued Operation":null,"Financing Cash Flow":2029110000.0,"Cash From Discontinued Financing Activities":null,"Cash Flow From Continuing Financing Activities":2029110000.0,"Net Other Financing Charges":-104531000.0,"Cash Dividends Paid":-996263000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":3129904000.0,"Net Long Term Debt Issuance":3129904000.0,"Long Term Debt Payments":-620096000.0,"Long Term Debt Issuance":3750000000.0,"Investing Cash Flow":-562602000.0,"Cash From Discontinued Investing Activities":null,"Cash Flow From Continuing Investing Activities":-562602000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":19795000.0,"Sale Of Investment":174892000.0,"Purchase Of Investment":-155097000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-11600000.0,"Purchase Of Intangibles":-11600000.0,"Net PPE Purchase And Sale":-47349000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-47349000.0,"Operating Cash Flow":578480000.0,"Cash From Discontinued Operating Activities":null,"Cash Flow From Continuing Operating Activities":578480000.0,"Taxes Refund Paid":-168201000.0,"Interest Paid Cfo":-584460000.0,"Dividend Received Cfo":6420000.0,"Change In Working Capital":106521000.0,"Change In Other Working Capital":-119522000.0,"Change In Other Current Liabilities":-36795000.0,"Change In Other Current Assets":29934000.0,"Change In Payables And Accrued Expense":32741000.0,"Change In Accrued Expense":48316000.0,"Change In Payable":-15575000.0,"Change In Account Payable":-5534000.0,"Change In Tax Payable":-56123000.0,"Change In Income Tax Payable":-56123000.0,"Change In Prepaid Assets":-1917000.0,"Change In Inventory":10867000.0,"Change In Receivables":191213000.0,"Changes In Account Receivables":277728000.0,"Other Non Cash Items":-1150058000.0,"Unrealized Gain Loss On Investment Securities":-3938000.0,"Provisionand Write Offof Assets":104495000.0,"Asset Impairment Charge":22535000.0,"Deferred Tax":321195000.0,"Deferred Income Tax":321195000.0,"Depreciation Amortization Depletion":403049000.0,"Depreciation And Amortization":403049000.0,"Operating Gains Losses":826878000.0,"Pension And Employee Benefit Expense":75585000.0,"Earnings Losses From Equity Investments":-69785000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":821078000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":694044000.0},"2025-12-31":{"Free Cash Flow":1564548000.0,"Repurchase Of Capital Stock":-1273733000.0,"Repayment Of Debt":-941310000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":3130363000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":3815007000.0,"Changes In Cash":-684657000.0,"Cash Flow From Discontinued Operation":null,"Financing Cash Flow":-2215051000.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":-2215051000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-8000.0,"Net Common Stock Issuance":-1273733000.0,"Common Stock Payments":-1273733000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-941310000.0,"Net Long Term Debt Issuance":-941310000.0,"Long Term Debt Payments":-941310000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":1010293000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":1010293000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":1654701000.0,"Sale Of Investment":2600834000.0,"Purchase Of Investment":-946133000.0,"Net Business Purchase And Sale":-82002000.0,"Sale Of Business":294000.0,"Purchase Of Business":-82296000.0,"Net Intangibles Purchase And Sale":-958583000.0,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":1089137000.0,"Sale Of PPE":null,"Purchase Of PPE":1089137000.0,"Operating Cash Flow":519199000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":519199000.0,"Taxes Refund Paid":51838000.0,"Interest Paid Cfo":-628158000.0,"Dividend Received Cfo":54231000.0,"Change In Working Capital":431085000.0,"Change In Other Working Capital":-117821000.0,"Change In Other Current Liabilities":-33531000.0,"Change In Other Current Assets":203161000.0,"Change In Payables And Accrued Expense":281139000.0,"Change In Accrued Expense":49250000.0,"Change In Payable":231889000.0,"Change In Account Payable":10495000.0,"Change In Tax Payable":324369000.0,"Change In Income Tax Payable":324369000.0,"Change In Prepaid Assets":-3266000.0,"Change In Inventory":-8485000.0,"Change In Receivables":109888000.0,"Changes In Account Receivables":229650000.0,"Other Non Cash Items":-399370000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":31287000.0,"Asset Impairment Charge":217567000.0,"Deferred Tax":-114281000.0,"Deferred Income Tax":-114281000.0,"Depreciation Amortization Depletion":389131000.0,"Depreciation And Amortization":389131000.0,"Operating Gains Losses":-620279000.0,"Pension And Employee Benefit Expense":76674000.0,"Earnings Losses From Equity Investments":-37996000.0,"Gain Loss On Investment Securities":-1388163000.0,"Net Foreign Currency Exchange Gain Loss":604507000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":1066635000.0},"2025-09-30":{"Free Cash Flow":-409208000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2254807000.0,"Issuance Of Debt":3000000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1179909000.0,"End Cash Position":3815007000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":2835585000.0,"Changes In Cash":979422000.0,"Cash Flow From Discontinued Operation":8673000.0,"Financing Cash Flow":701454000.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":701454000.0,"Net Other Financing Charges":-43734000.0,"Cash Dividends Paid":-5000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":745193000.0,"Net Long Term Debt Issuance":745193000.0,"Long Term Debt Payments":-2254807000.0,"Long Term Debt Issuance":3000000000.0,"Investing Cash Flow":-501406000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-501406000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":517792000.0,"Sale Of Investment":-434208000.0,"Purchase Of Investment":952000000.0,"Net Business Purchase And Sale":82296000.0,"Sale Of Business":0.0,"Purchase Of Business":82296000.0,"Net Intangibles Purchase And Sale":932303000.0,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":-1197417000.0,"Sale Of PPE":null,"Purchase Of PPE":-1197417000.0,"Operating Cash Flow":770701000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":770701000.0,"Taxes Refund Paid":-69870000.0,"Interest Paid Cfo":-396374000.0,"Dividend Received Cfo":20998000.0,"Change In Working Capital":610298000.0,"Change In Other Working Capital":-172505000.0,"Change In Other Current Liabilities":-62418000.0,"Change In Other Current Assets":361315000.0,"Change In Payables And Accrued Expense":751286000.0,"Change In Accrued Expense":38917000.0,"Change In Payable":712369000.0,"Change In Account Payable":219966000.0,"Change In Tax Payable":351995000.0,"Change In Income Tax Payable":351995000.0,"Change In Prepaid Assets":-138000.0,"Change In Inventory":-376000.0,"Change In Receivables":-266866000.0,"Changes In Account Receivables":-248439000.0,"Other Non Cash Items":407127000.0,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":85565000.0,"Asset Impairment Charge":0.0,"Deferred Tax":175437000.0,"Deferred Income Tax":175437000.0,"Depreciation Amortization Depletion":376524000.0,"Depreciation And Amortization":376524000.0,"Operating Gains Losses":-803179000.0,"Pension And Employee Benefit Expense":62440000.0,"Earnings Losses From Equity Investments":-37329000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":702398000.0,"Gain Loss On Sale Of PPE":36568000.0,"Net Income From Continuing Operations":364175000.0},"2025-06-30":{"Free Cash Flow":696702000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-751389000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-49171000.0,"End Cash Position":2835585000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":6055823000.0,"Changes In Cash":-3221759000.0,"Cash Flow From Discontinued Operation":-8054000.0,"Financing Cash Flow":-2000418000.0,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":-2000418000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-1249029000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-751389000.0,"Net Long Term Debt Issuance":-751389000.0,"Long Term Debt Payments":-751389000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1957639000.0,"Cash From Discontinued Investing Activities":0.0,"Cash Flow From Continuing Investing Activities":-1957639000.0,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":-891992000.0,"Sale Of Investment":157564000.0,"Purchase Of Investment":-1049556000.0,"Net Business Purchase And Sale":-190433000.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-12352000.0,"Purchase Of Intangibles":-12352000.0,"Net PPE Purchase And Sale":-37890000.0,"Sale Of PPE":-1071000.0,"Purchase Of PPE":-36819000.0,"Operating Cash Flow":745873000.0,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":745873000.0,"Taxes Refund Paid":8655000.0,"Interest Paid Cfo":-673313000.0,"Dividend Received Cfo":139500000.0,"Change In Working Capital":355817000.0,"Change In Other Working Capital":-101234000.0,"Change In Other Current Liabilities":-84418000.0,"Change In Other Current Assets":124407000.0,"Change In Payables And Accrued Expense":211076000.0,"Change In Accrued Expense":-109614000.0,"Change In Payable":320690000.0,"Change In Account Payable":185003000.0,"Change In Tax Payable":171959000.0,"Change In Income Tax Payable":171959000.0,"Change In Prepaid Assets":12458000.0,"Change In Inventory":-11606000.0,"Change In Receivables":205134000.0,"Changes In Account Receivables":483991000.0,"Other Non Cash Items":-820346000.0,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":83934000.0,"Asset Impairment Charge":-22447000.0,"Deferred Tax":246122000.0,"Deferred Income Tax":246122000.0,"Depreciation Amortization Depletion":361211000.0,"Depreciation And Amortization":361211000.0,"Operating Gains Losses":493176000.0,"Pension And Employee Benefit Expense":58819000.0,"Earnings Losses From Equity Investments":-64256000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":659395000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":573564000.0},"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":-22157000.0,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":-1521000.0,"Beginning Cash Position":null,"Changes In Cash":null,"Cash Flow From Discontinued Operation":-1521000.0,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends 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":0.0,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":-5156000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":1071000.0,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Paid Cfo":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 Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Unrealized Gain Loss On Investment Securities":0.0,"Provisionand Write Offof Assets":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,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":-109807000.0,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-4143044000.0,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":null,"Changes In Cash":null,"Cash Flow From Discontinued Operation":0.0,"Financing Cash Flow":null,"Cash From Discontinued Financing Activities":0.0,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"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":0.0,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":-4088363000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":1083000.0,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash From Discontinued Operating Activities":0.0,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Paid Cfo":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 Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Unrealized Gain Loss On Investment Securities":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}