{"ticker":"ELS","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":193931077.0,"Share Issued":193931077.0,"Net Debt":3271583000.0,"Total Debt":3290419000.0,"Tangible Book Value":1761607000.0,"Invested Capital":5052026000.0,"Working Capital":-597972000.0,"Net Tangible Assets":1761607000.0,"Common Stock Equity":1761607000.0,"Total Capitalization":4962526000.0,"Total Equity Gross Minority Interest":1820289000.0,"Minority Interest":58682000.0,"Stockholders Equity":1761607000.0,"Gains Losses Not Affecting Retained Earnings":-56000.0,"Other Equity Adjustments":-56000.0,"Retained Earnings":-222349000.0,"Additional Paid In Capital":1982024000.0,"Capital Stock":1988000.0,"Common Stock":1988000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3928379000.0,"Total Non Current Liabilities Net Minority Interest":3200919000.0,"Long Term Debt And Capital Lease Obligation":3200919000.0,"Long Term Debt":3200919000.0,"Current Liabilities":727460000.0,"Current Deferred Liabilities":348575000.0,"Current Deferred Revenue":348575000.0,"Current Debt And Capital Lease Obligation":89500000.0,"Current Debt":89500000.0,"Line Of Credit":89500000.0,"Payables And Accrued Expenses":289385000.0,"Current Accrued Expenses":11076000.0,"Interest Payable":11076000.0,"Payables":278309000.0,"Dividends Payable":108574000.0,"Accounts Payable":169735000.0,"Total Assets":5748668000.0,"Total Non Current Assets":5619180000.0,"Other Non Current Assets":134064000.0,"Non Current Deferred Assets":57689000.0,"Investments And Advances":83069000.0,"Long Term Equity Investment":83069000.0,"Investmentsin Joint Venturesat Cost":83069000.0,"Investment Properties":5344358000.0,"Current Assets":129488000.0,"Restricted Cash":20400000.0,"Receivables":90252000.0,"Notes Receivable":90252000.0,"Cash Cash Equivalents And Short Term Investments":18836000.0,"Cash And Cash Equivalents":18836000.0,"Cash Financial":18836000.0},"2025-12-31":{"Ordinary Shares Number":193835561.0,"Share Issued":193835561.0,"Net Debt":3295481000.0,"Total Debt":3321613000.0,"Tangible Book Value":1756275000.0,"Invested Capital":5077888000.0,"Working Capital":-594464000.0,"Net Tangible Assets":1756275000.0,"Common Stock Equity":1756275000.0,"Total Capitalization":4972888000.0,"Total Equity Gross Minority Interest":1814826000.0,"Minority Interest":58551000.0,"Stockholders Equity":1756275000.0,"Gains Losses Not Affecting Retained Earnings":-2208000.0,"Other Equity Adjustments":-2208000.0,"Retained Earnings":-225045000.0,"Additional Paid In Capital":1981540000.0,"Capital Stock":1988000.0,"Common Stock":1988000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3930567000.0,"Total Non Current Liabilities Net Minority Interest":3216613000.0,"Long Term Debt And Capital Lease Obligation":3216613000.0,"Long Term Debt":3216613000.0,"Current Liabilities":713954000.0,"Current Deferred Liabilities":341939000.0,"Current Deferred Revenue":341939000.0,"Current Debt And Capital Lease Obligation":105000000.0,"Current Debt":105000000.0,"Line Of Credit":105000000.0,"Payables And Accrued Expenses":267015000.0,"Current Accrued Expenses":11333000.0,"Interest Payable":11333000.0,"Payables":255682000.0,"Dividends Payable":103146000.0,"Accounts Payable":152536000.0,"Total Assets":5745393000.0,"Total Non Current Assets":5625903000.0,"Other Non Current Assets":142343000.0,"Non Current Deferred Assets":58149000.0,"Investments And Advances":85041000.0,"Long Term Equity Investment":85041000.0,"Investmentsin Joint Venturesat Cost":85041000.0,"Investment Properties":5340370000.0,"Current Assets":119490000.0,"Restricted Cash":null,"Receivables":93358000.0,"Notes Receivable":93358000.0,"Cash Cash Equivalents And Short Term Investments":26132000.0,"Cash And Cash Equivalents":26132000.0,"Cash Financial":26132000.0},"2025-09-30":{"Ordinary Shares Number":193825482.0,"Share Issued":193825482.0,"Net Debt":3263863000.0,"Total Debt":3277054000.0,"Tangible Book Value":1753259000.0,"Invested Capital":5030313000.0,"Working Capital":-567237000.0,"Net Tangible Assets":1753259000.0,"Common Stock Equity":1753259000.0,"Total Capitalization":4985313000.0,"Total Equity Gross Minority Interest":1811753000.0,"Minority Interest":58494000.0,"Stockholders Equity":1753259000.0,"Gains Losses Not Affecting Retained Earnings":-2594000.0,"Other Equity Adjustments":-2594000.0,"Retained Earnings":-225682000.0,"Additional Paid In Capital":1979547000.0,"Capital Stock":1988000.0,"Common Stock":1988000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3935428000.0,"Total Non Current Liabilities Net Minority Interest":3232054000.0,"Long Term Debt And Capital Lease Obligation":3232054000.0,"Long Term Debt":3232054000.0,"Current Liabilities":703374000.0,"Current Deferred Liabilities":347347000.0,"Current Deferred Revenue":347347000.0,"Current Debt And Capital Lease Obligation":45000000.0,"Current Debt":45000000.0,"Line Of Credit":45000000.0,"Payables And Accrued Expenses":311027000.0,"Current Accrued Expenses":10926000.0,"Interest Payable":10926000.0,"Payables":300101000.0,"Dividends Payable":103143000.0,"Accounts Payable":196958000.0,"Total Assets":5747181000.0,"Total Non Current Assets":5611044000.0,"Other Non Current Assets":144367000.0,"Non Current Deferred Assets":58530000.0,"Investments And Advances":87011000.0,"Long Term Equity Investment":87011000.0,"Investmentsin Joint Venturesat Cost":87011000.0,"Investment Properties":5321136000.0,"Current Assets":136137000.0,"Restricted Cash":26100000.0,"Receivables":96846000.0,"Notes Receivable":96846000.0,"Cash Cash Equivalents And Short Term Investments":13191000.0,"Cash And Cash Equivalents":13191000.0,"Cash Financial":13191000.0},"2025-06-30":{"Ordinary Shares Number":191211213.0,"Share Issued":191211213.0,"Net Debt":3237337000.0,"Total Debt":3247245000.0,"Tangible Book Value":1730814000.0,"Invested Capital":4978059000.0,"Working Capital":-617409000.0,"Net Tangible Assets":1730814000.0,"Common Stock Equity":1730814000.0,"Total Capitalization":4888059000.0,"Total Equity Gross Minority Interest":1812952000.0,"Minority Interest":82138000.0,"Stockholders Equity":1730814000.0,"Gains Losses Not Affecting Retained Earnings":-2010000.0,"Other Equity Adjustments":-2010000.0,"Retained Earnings":-222992000.0,"Additional Paid In Capital":1953854000.0,"Capital Stock":1962000.0,"Common Stock":1962000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3907931000.0,"Total Non Current Liabilities Net Minority Interest":3157245000.0,"Long Term Debt And Capital Lease Obligation":3157245000.0,"Long Term Debt":3157245000.0,"Current Liabilities":750686000.0,"Current Deferred Liabilities":376081000.0,"Current Deferred Revenue":376081000.0,"Current Debt And Capital Lease Obligation":90000000.0,"Current Debt":90000000.0,"Line Of Credit":90000000.0,"Payables And Accrued Expenses":284605000.0,"Current Accrued Expenses":10636000.0,"Interest Payable":10636000.0,"Payables":273969000.0,"Dividends Payable":103140000.0,"Accounts Payable":170829000.0,"Total Assets":5720883000.0,"Total Non Current Assets":5587606000.0,"Other Non Current Assets":150536000.0,"Non Current Deferred Assets":57847000.0,"Investments And Advances":88372000.0,"Long Term Equity Investment":88372000.0,"Investmentsin Joint Venturesat Cost":88372000.0,"Investment Properties":5290851000.0,"Current Assets":133277000.0,"Restricted Cash":23100000.0,"Receivables":100269000.0,"Notes Receivable":100269000.0,"Cash Cash Equivalents And Short Term Investments":9908000.0,"Cash And Cash Equivalents":9908000.0,"Cash Financial":9908000.0},"2025-03-31":{"Ordinary Shares Number":191144217.0,"Share Issued":191144217.0,"Net Debt":3148572000.0,"Total Debt":3174748000.0,"Tangible Book Value":1749801000.0,"Invested Capital":4924549000.0,"Working Capital":-602145000.0,"Net Tangible Assets":1749801000.0,"Common Stock Equity":1749801000.0,"Total Capitalization":4861549000.0,"Total Equity Gross Minority Interest":1833265000.0,"Minority Interest":83464000.0,"Stockholders Equity":1749801000.0,"Gains Losses Not Affecting Retained Earnings":674000.0,"Other Equity Adjustments":674000.0,"Retained Earnings":-204226000.0,"Additional Paid In Capital":1951391000.0,"Capital Stock":1962000.0,"Common Stock":1962000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":3809099000.0,"Total Non Current Liabilities Net Minority Interest":3111748000.0,"Long Term Debt And Capital Lease Obligation":3111748000.0,"Long Term Debt":3111748000.0,"Current Liabilities":697351000.0,"Current Deferred Liabilities":359128000.0,"Current Deferred Revenue":359128000.0,"Current Debt And Capital Lease Obligation":63000000.0,"Current Debt":63000000.0,"Line Of Credit":63000000.0,"Payables And Accrued Expenses":275223000.0,"Current Accrued Expenses":10489000.0,"Interest Payable":10489000.0,"Payables":264734000.0,"Dividends Payable":102983000.0,"Accounts Payable":161751000.0,"Total Assets":5642364000.0,"Total Non Current Assets":5547158000.0,"Other Non Current Assets":128076000.0,"Non Current Deferred Assets":57144000.0,"Investments And Advances":89553000.0,"Long Term Equity Investment":89553000.0,"Investmentsin Joint Venturesat Cost":89553000.0,"Investment Properties":5272385000.0,"Current Assets":95206000.0,"Restricted Cash":21300000.0,"Receivables":47730000.0,"Notes Receivable":47730000.0,"Cash Cash Equivalents And Short Term Investments":26176000.0,"Cash And Cash Equivalents":26176000.0,"Cash Financial":26176000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Long Term Debt And 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 Debt":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dividends Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investment Properties":null,"Current Assets":null,"Restricted Cash":19000000.0,"Receivables":null,"Notes Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Diluted Average Shares":200209000.0,"Basic Average Shares":193727000.0,"Diluted EPS":0.5,"Basic EPS":0.5,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Preferred Stock Dividends":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":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,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":682400.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":197748000.0,"Total Unusual Items":1706000.0,"Total Unusual Items Excluding Goodwill":1706000.0,"Net Income From Continuing Operation Net Minority Interest":107904000.0,"Reconciled Depreciation":54318000.0,"Reconciled Cost Of Revenue":174229000.0,"EBITDA":199454000.0,"EBIT":145136000.0,"Net Interest Income":-31454000.0,"Interest Expense":33645000.0,"Interest Income":2191000.0,"Normalized Income":106880400.0,"Net Income From Continuing And Discontinued Operation":107904000.0,"Total Expenses":250308000.0,"Diluted Average Shares":200176000.0,"Basic Average Shares":193676000.0,"Diluted EPS":0.56,"Basic EPS":0.56,"Diluted NI Availto Com Stockholders":111491000.0,"Average Dilution Earnings":3587000.0,"Net Income Common Stockholders":107904000.0,"Preferred Stock Dividends":null,"Net Income":107904000.0,"Minority Interests":-3587000.0,"Net Income Including Noncontrolling Interests":111491000.0,"Net Income Continuous Operations":111491000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":111491000.0,"Other Income Expense":13692000.0,"Other Non Operating Income Expenses":12863000.0,"Special Income Charges":-68000.0,"Other Special Charges":68000.0,"Earnings From Equity Interest":-877000.0,"Gain On Sale Of Security":1774000.0,"Net Non Operating Interest Income Expense":-31454000.0,"Interest Expense Non Operating":33645000.0,"Interest Income Non Operating":2191000.0,"Operating Income":129253000.0,"Operating Expense":74897000.0,"Depreciation Amortization Depletion Income Statement":53136000.0,"Depreciation And Amortization In Income Statement":53136000.0,"Selling General And Administration":21761000.0,"Selling And Marketing Expense":10660000.0,"General And Administrative Expense":11101000.0,"Other Gand A":11101000.0,"Gross Profit":204150000.0,"Cost Of Revenue":175411000.0,"Total Revenue":379561000.0,"Operating Revenue":379561000.0},"2025-12-31":{"Tax Effect Of Unusual Items":983640.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":184046000.0,"Total Unusual Items":4684000.0,"Total Unusual Items Excluding Goodwill":4684000.0,"Net Income From Continuing Operation Net Minority Interest":100470000.0,"Reconciled Depreciation":54181000.0,"Reconciled Cost Of Revenue":165690000.0,"EBITDA":188730000.0,"EBIT":134549000.0,"Net Interest Income":-31648000.0,"Interest Expense":34010000.0,"Interest Income":2362000.0,"Normalized Income":96769640.0,"Net Income From Continuing And Discontinued Operation":100470000.0,"Total Expenses":238943000.0,"Diluted Average Shares":200162000.0,"Basic Average Shares":193629000.0,"Diluted EPS":0.52,"Basic EPS":0.52,"Diluted NI Availto Com Stockholders":103804000.0,"Average Dilution Earnings":3342000.0,"Net Income Common Stockholders":100462000.0,"Preferred Stock Dividends":8000.0,"Net Income":100470000.0,"Minority Interests":-3342000.0,"Net Income Including Noncontrolling Interests":103812000.0,"Net Income Continuous Operations":103812000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":100539000.0,"Other Income Expense":17868000.0,"Other Non Operating Income Expenses":13226000.0,"Special Income Charges":415000.0,"Other Special Charges":-415000.0,"Earnings From Equity Interest":-42000.0,"Gain On Sale Of Security":4269000.0,"Net Non Operating Interest Income Expense":-31648000.0,"Interest Expense Non Operating":34010000.0,"Interest Income Non Operating":2362000.0,"Operating Income":114319000.0,"Operating Expense":72063000.0,"Depreciation Amortization Depletion Income Statement":52991000.0,"Depreciation And Amortization In Income Statement":52991000.0,"Selling General And Administration":19072000.0,"Selling And Marketing Expense":10047000.0,"General And Administrative Expense":9025000.0,"Other Gand A":9025000.0,"Gross Profit":186382000.0,"Cost Of Revenue":166880000.0,"Total Revenue":353262000.0,"Operating Revenue":353262000.0},"2025-09-30":{"Tax Effect Of Unusual Items":1207710.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":181789000.0,"Total Unusual Items":5751000.0,"Total Unusual Items Excluding Goodwill":5751000.0,"Net Income From Continuing Operation Net Minority Interest":97130000.0,"Reconciled Depreciation":53518000.0,"Reconciled Cost Of Revenue":190374000.0,"EBITDA":187540000.0,"EBIT":134022000.0,"Net Interest Income":-30889000.0,"Interest Expense":33659000.0,"Interest Income":2770000.0,"Normalized Income":92586710.0,"Net Income From Continuing And Discontinued Operation":97130000.0,"Total Expenses":264068000.0,"Diluted Average Shares":200126000.0,"Basic Average Shares":193004000.0,"Diluted EPS":0.5,"Basic EPS":0.5,"Diluted NI Availto Com Stockholders":100363000.0,"Average Dilution Earnings":3233000.0,"Net Income Common Stockholders":97130000.0,"Preferred Stock Dividends":null,"Net Income":97130000.0,"Minority Interests":-3233000.0,"Net Income Including Noncontrolling Interests":100363000.0,"Net Income Continuous Operations":100363000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":100363000.0,"Other Income Expense":21968000.0,"Other Non Operating Income Expenses":14509000.0,"Special Income Charges":3748000.0,"Other Special Charges":-3748000.0,"Earnings From Equity Interest":1708000.0,"Gain On Sale Of Security":2003000.0,"Net Non Operating Interest Income Expense":-30889000.0,"Interest Expense Non Operating":33659000.0,"Interest Income Non Operating":2770000.0,"Operating Income":109284000.0,"Operating Expense":72489000.0,"Depreciation Amortization Depletion Income Statement":52313000.0,"Depreciation And Amortization In Income Statement":52313000.0,"Selling General And Administration":20176000.0,"Selling And Marketing Expense":11385000.0,"General And Administrative Expense":8791000.0,"Other Gand A":8791000.0,"Gross Profit":181773000.0,"Cost Of Revenue":191579000.0,"Total Revenue":373352000.0,"Operating Revenue":373352000.0},"2025-06-30":{"Tax Effect Of Unusual Items":407820.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":167619000.0,"Total Unusual Items":1942000.0,"Total Unusual Items Excluding Goodwill":1942000.0,"Net Income From Continuing Operation Net Minority Interest":79716000.0,"Reconciled Depreciation":53868000.0,"Reconciled Cost Of Revenue":185670000.0,"EBITDA":169561000.0,"EBIT":115693000.0,"Net Interest Income":-29998000.0,"Interest Expense":32200000.0,"Interest Income":2202000.0,"Normalized Income":78181820.0,"Net Income From Continuing And Discontinued Operation":79716000.0,"Total Expenses":261043000.0,"Diluted Average Shares":200095000.0,"Basic Average Shares":190992000.0,"Diluted EPS":0.42,"Basic EPS":0.42,"Diluted NI Availto Com Stockholders":79708000.0,"Average Dilution Earnings":3777000.0,"Net Income Common Stockholders":79708000.0,"Preferred Stock Dividends":8000.0,"Net Income":79716000.0,"Minority Interests":-3777000.0,"Net Income Including Noncontrolling Interests":83493000.0,"Net Income Continuous Operations":83493000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":83493000.0,"Other Income Expense":1954000.0,"Other Non Operating Income Expenses":59000.0,"Special Income Charges":541000.0,"Other Special Charges":-541000.0,"Earnings From Equity Interest":-47000.0,"Gain On Sale Of Security":1401000.0,"Net Non Operating Interest Income Expense":-29998000.0,"Interest Expense Non Operating":32200000.0,"Interest Income Non Operating":2202000.0,"Operating Income":111537000.0,"Operating Expense":74154000.0,"Depreciation Amortization Depletion Income Statement":52649000.0,"Depreciation And Amortization In Income Statement":52649000.0,"Selling General And Administration":21505000.0,"Selling And Marketing Expense":11050000.0,"General And Administrative Expense":10455000.0,"Other Gand A":10455000.0,"Gross Profit":185691000.0,"Cost Of Revenue":186889000.0,"Total Revenue":372580000.0,"Operating Revenue":356107000.0},"2025-03-31":{"Tax Effect Of Unusual Items":378210.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":195904000.0,"Total Unusual Items":1801000.0,"Total Unusual Items Excluding Goodwill":1801000.0,"Net Income From Continuing Operation Net Minority Interest":109192000.0,"Reconciled Depreciation":52176000.0,"Reconciled Cost Of Revenue":173097000.0,"EBITDA":197705000.0,"EBIT":145529000.0,"Net Interest Income":-28898000.0,"Interest Expense":31136000.0,"Interest Income":2238000.0,"Normalized Income":107769210.0,"Net Income From Continuing And Discontinued Operation":109192000.0,"Total Expenses":244611000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":114393000.0,"Average Dilution Earnings":5201000.0,"Net Income Common Stockholders":109192000.0,"Preferred Stock Dividends":null,"Net Income":109192000.0,"Minority Interests":-5201000.0,"Net Income Including Noncontrolling Interests":114393000.0,"Net Income Continuous Operations":114393000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":114393000.0,"Other Income Expense":20379000.0,"Other Non Operating Income Expenses":13677000.0,"Special Income Charges":-217000.0,"Other Special Charges":217000.0,"Earnings From Equity Interest":4901000.0,"Gain On Sale Of Security":2018000.0,"Net Non Operating Interest Income Expense":-28898000.0,"Interest Expense Non Operating":31136000.0,"Interest Income Non Operating":2238000.0,"Operating Income":122912000.0,"Operating Expense":70280000.0,"Depreciation Amortization Depletion Income Statement":50942000.0,"Depreciation And Amortization In Income Statement":50942000.0,"Selling General And Administration":19338000.0,"Selling And Marketing Expense":10099000.0,"General And Administrative Expense":9239000.0,"Other Gand A":9239000.0,"Gross Profit":193192000.0,"Cost Of Revenue":174331000.0,"Total Revenue":367523000.0,"Operating Revenue":367523000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Preferred Stock Dividends":8000.0,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":-488000.0,"Tax Provision":-115000.0,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":148947000.0,"Repayment Of Debt":-223562000.0,"Issuance Of Debt":191500000.0,"Capital Expenditure":-45285000.0,"Interest Paid Supplemental Data":32572000.0,"End Cash Position":39236000.0,"Beginning Cash Position":26132000.0,"Changes In Cash":13104000.0,"Financing Cash Flow":-136832000.0,"Cash Flow From Continuing Financing Activities":-136832000.0,"Net Other Financing Charges":-1999000.0,"Proceeds From Stock Option Exercised":375000.0,"Cash Dividends Paid":-103146000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":-103146000.0,"Net Issuance Payments Of Debt":-32062000.0,"Net Short Term Debt Issuance":-15500000.0,"Short Term Debt Payments":-207000000.0,"Short Term Debt Issuance":191500000.0,"Net Long Term Debt Issuance":-16562000.0,"Long Term Debt Payments":-16562000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-44296000.0,"Cash Flow From Continuing Investing Activities":-44296000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":1138000.0,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":-149000.0,"Purchase Of Business":-149000.0,"Capital Expenditure Reported":-45285000.0,"Operating Cash Flow":194232000.0,"Cash Flow From Continuing Operating Activities":194232000.0,"Dividend Received Cfo":106000.0,"Change In Working Capital":25991000.0,"Change In Other Working Capital":9088000.0,"Change In Other Current Assets":-5034000.0,"Change In Payables And Accrued Expense":18831000.0,"Change In Payable":18831000.0,"Change In Account Payable":18831000.0,"Change In Receivables":3106000.0,"Other Non Cash Items":-699000.0,"Stock Based Compensation":2148000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":54318000.0,"Depreciation And Amortization":54318000.0,"Operating Gains Losses":877000.0,"Earnings Losses From Equity Investments":877000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":111491000.0},"2025-12-31":{"Free Cash Flow":38303000.0,"Repayment Of Debt":-188809000.0,"Issuance Of Debt":232500000.0,"Capital Expenditure":-61158000.0,"Interest Paid Supplemental Data":33329000.0,"End Cash Position":26132000.0,"Beginning Cash Position":39291000.0,"Changes In Cash":-13159000.0,"Financing Cash Flow":-59257000.0,"Cash Flow From Continuing Financing Activities":-59257000.0,"Net Other Financing Charges":-167000.0,"Proceeds From Stock Option Exercised":371000.0,"Cash Dividends Paid":-103152000.0,"Preferred Stock Dividend Paid":-8000.0,"Common Stock Dividend Paid":-103144000.0,"Net Issuance Payments Of Debt":43691000.0,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":11691000.0,"Long Term Debt Payments":-883309000.0,"Long Term Debt Issuance":895000000.0,"Investing Cash Flow":-53363000.0,"Cash Flow From Continuing Investing Activities":-53363000.0,"Net Other Investing Changes":3484000.0,"Dividends Received Cfi":1981000.0,"Net Investment Properties Purchase And Sale":2525000.0,"Purchase Of Investment Properties":0.0,"Net Business Purchase And Sale":-195000.0,"Purchase Of Business":-195000.0,"Capital Expenditure Reported":-61158000.0,"Operating Cash Flow":99461000.0,"Cash Flow From Continuing Operating Activities":99461000.0,"Dividend Received Cfo":143000.0,"Change In Working Capital":-54687000.0,"Change In Other Working Capital":-2711000.0,"Change In Other Current Assets":-14360000.0,"Change In Payables And Accrued Expense":-40963000.0,"Change In Payable":-40963000.0,"Change In Account Payable":-40963000.0,"Change In Receivables":3347000.0,"Other Non Cash Items":-939000.0,"Stock Based Compensation":-298000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":54181000.0,"Depreciation And Amortization":54181000.0,"Operating Gains Losses":-1529000.0,"Earnings Losses From Equity Investments":42000.0,"Gain Loss On Investment Securities":-1571000.0,"Net Income From Continuing Operations":103812000.0},"2025-09-30":{"Free Cash Flow":75736000.0,"Repayment Of Debt":-184558000.0,"Issuance Of Debt":213500000.0,"Capital Expenditure":-71274000.0,"Interest Paid Supplemental Data":33041000.0,"End Cash Position":39291000.0,"Beginning Cash Position":33008000.0,"Changes In Cash":6283000.0,"Financing Cash Flow":-73880000.0,"Cash Flow From Continuing Financing Activities":-73880000.0,"Net Other Financing Charges":-70000.0,"Proceeds From Stock Option Exercised":388000.0,"Cash Dividends Paid":-103140000.0,"Preferred Stock Dividend Paid":0.0,"Common Stock Dividend Paid":-103140000.0,"Net Issuance Payments Of Debt":28942000.0,"Net Short Term Debt Issuance":-45000000.0,"Short Term Debt Payments":-168500000.0,"Short Term Debt Issuance":123500000.0,"Net Long Term Debt Issuance":73942000.0,"Long Term Debt Payments":-16058000.0,"Long Term Debt Issuance":90000000.0,"Investing Cash Flow":-66847000.0,"Cash Flow From Continuing Investing Activities":-66847000.0,"Net Other Investing Changes":1463000.0,"Dividends Received Cfi":3554000.0,"Net Investment Properties Purchase And Sale":0.0,"Purchase Of Investment Properties":0.0,"Net Business Purchase And Sale":-590000.0,"Purchase Of Business":-590000.0,"Capital Expenditure Reported":-71274000.0,"Operating Cash Flow":147010000.0,"Cash Flow From Continuing Operating Activities":147010000.0,"Dividend Received Cfo":105000.0,"Change In Working Capital":-3299000.0,"Change In Other Working Capital":-27212000.0,"Change In Other Current Assets":-4623000.0,"Change In Payables And Accrued Expense":25136000.0,"Change In Payable":25136000.0,"Change In Account Payable":25136000.0,"Change In Receivables":3400000.0,"Other Non Cash Items":-4479000.0,"Stock Based Compensation":2541000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":53518000.0,"Depreciation And Amortization":53518000.0,"Operating Gains Losses":-1739000.0,"Earnings Losses From Equity Investments":-1708000.0,"Gain Loss On Investment Securities":-31000.0,"Net Income From Continuing Operations":100363000.0},"2025-06-30":{"Free Cash Flow":71830000.0,"Repayment Of Debt":-429290000.0,"Issuance Of Debt":503500000.0,"Capital Expenditure":-59457000.0,"Interest Paid Supplemental Data":31937000.0,"End Cash Position":33008000.0,"Beginning Cash Position":47476000.0,"Changes In Cash":-14468000.0,"Financing Cash Flow":-31203000.0,"Cash Flow From Continuing Financing Activities":-31203000.0,"Net Other Financing Charges":-2632000.0,"Proceeds From Stock Option Exercised":356000.0,"Cash Dividends Paid":-103137000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":-103129000.0,"Net Issuance Payments Of Debt":74210000.0,"Net Short Term Debt Issuance":27000000.0,"Short Term Debt Payments":-326500000.0,"Short Term Debt Issuance":353500000.0,"Net Long Term Debt Issuance":47210000.0,"Long Term Debt Payments":-102790000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-114552000.0,"Cash Flow From Continuing Investing Activities":-114552000.0,"Net Other Investing Changes":-55866000.0,"Dividends Received Cfi":985000.0,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":-214000.0,"Purchase Of Business":-214000.0,"Capital Expenditure Reported":-59457000.0,"Operating Cash Flow":131287000.0,"Cash Flow From Continuing Operating Activities":131287000.0,"Dividend Received Cfo":73000.0,"Change In Working Capital":-8192000.0,"Change In Other Working Capital":18303000.0,"Change In Other Current Assets":-36493000.0,"Change In Payables And Accrued Expense":6496000.0,"Change In Payable":6496000.0,"Change In Account Payable":6496000.0,"Change In Receivables":3502000.0,"Other Non Cash Items":-1360000.0,"Stock Based Compensation":2675000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":53868000.0,"Depreciation And Amortization":53868000.0,"Operating Gains Losses":730000.0,"Earnings Losses From Equity Investments":47000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":83493000.0},"2025-03-31":{"Free Cash Flow":148188000.0,"Repayment Of Debt":-216165000.0,"Issuance Of Debt":185500000.0,"Capital Expenditure":-45202000.0,"Interest Paid Supplemental Data":31661000.0,"End Cash Position":47476000.0,"Beginning Cash Position":24576000.0,"Changes In Cash":22900000.0,"Financing Cash Flow":-128169000.0,"Cash Flow From Continuing Financing Activities":-128169000.0,"Net Other Financing Charges":-2319000.0,"Proceeds From Stock Option Exercised":391000.0,"Cash Dividends Paid":-95576000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":-95576000.0,"Net Issuance Payments Of Debt":-30665000.0,"Net Short Term Debt Issuance":-14000000.0,"Short Term Debt Payments":-199500000.0,"Short Term Debt Issuance":185500000.0,"Net Long Term Debt Issuance":-16665000.0,"Long Term Debt Payments":-16665000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-42321000.0,"Cash Flow From Continuing Investing Activities":-42321000.0,"Net Other Investing Changes":4167000.0,"Dividends Received Cfi":7404000.0,"Net Investment Properties Purchase And Sale":null,"Purchase Of Investment Properties":null,"Net Business Purchase And Sale":-8690000.0,"Purchase Of Business":-8690000.0,"Capital Expenditure Reported":-45202000.0,"Operating Cash Flow":193390000.0,"Cash Flow From Continuing Operating Activities":193390000.0,"Dividend Received Cfo":74000.0,"Change In Working Capital":30179000.0,"Change In Other Working Capital":8998000.0,"Change In Other Current Assets":16558000.0,"Change In Payables And Accrued Expense":1627000.0,"Change In Payable":1627000.0,"Change In Account Payable":1627000.0,"Change In Receivables":2996000.0,"Other Non Cash Items":-865000.0,"Stock Based Compensation":2334000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":52176000.0,"Depreciation And Amortization":52176000.0,"Operating Gains Losses":-4901000.0,"Earnings Losses From Equity Investments":-4901000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":114393000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":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,"Preferred Stock Dividend Paid":-8000.0,"Common Stock Dividend Paid":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":589500000.0,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":770000.0,"Dividends Received Cfi":null,"Net Investment Properties Purchase And Sale":-1310000.0,"Purchase Of Investment Properties":-1310000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":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 Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":-115000.0,"Deferred Income Tax":-115000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":668000.0,"Net Income From Continuing Operations":null}}}