{"ticker":"EMBJ","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":28631903.0,"Ordinary Shares Number":711832941.0,"Share Issued":740464844.0,"Net Debt":1374400000.0,"Total Debt":2807500000.0,"Tangible Book Value":504400000.0,"Invested Capital":5983300000.0,"Working Capital":2333400000.0,"Net Tangible Assets":504400000.0,"Capital Lease Obligations":117400000.0,"Common Stock Equity":3293200000.0,"Total Capitalization":5887800000.0,"Total Equity Gross Minority Interest":3663900000.0,"Minority Interest":370700000.0,"Stockholders Equity":3293200000.0,"Other Equity Interest":329000000.0,"Gains Losses Not Affecting Retained Earnings":1777900000.0,"Other Equity Adjustments":1777900000.0,"Treasury Stock":398700000.0,"Retained Earnings":33400000.0,"Capital Stock":1551600000.0,"Common Stock":1551600000.0,"Total Liabilities Net Minority Interest":9294700000.0,"Total Non Current Liabilities Net Minority Interest":4443600000.0,"Derivative Product Liabilities":17700000.0,"Tradeand Other Payables Non Current":351000000.0,"Non Current Deferred Liabilities":1175300000.0,"Non Current Deferred Revenue":935900000.0,"Non Current Deferred Taxes Liabilities":239400000.0,"Long Term Debt And Capital Lease Obligation":2690000000.0,"Long Term Capital Lease Obligation":95400000.0,"Long Term Debt":2594600000.0,"Long Term Provisions":209600000.0,"Current Liabilities":4851100000.0,"Other Current Liabilities":27500000.0,"Current Deferred Liabilities":2544500000.0,"Current Deferred Revenue":2544500000.0,"Current Debt And Capital Lease Obligation":117500000.0,"Current Capital Lease Obligation":22000000.0,"Current Debt":95500000.0,"Other Current Borrowings":95500000.0,"Current Provisions":133900000.0,"Payables And Accrued Expenses":2027700000.0,"Payables":2027700000.0,"Other Payable":630500000.0,"Total Tax Payable":119700000.0,"Income Tax Payable":58900000.0,"Accounts Payable":1277500000.0,"Total Assets":12958600000.0,"Total Non Current Assets":5774100000.0,"Other Non Current Assets":323300000.0,"Non Current Deferred Assets":118600000.0,"Non Current Deferred Taxes Assets":118600000.0,"Non Current Note Receivables":7500000.0,"Non Current Accounts Receivable":61100000.0,"Financial Assets":2700000.0,"Investments And Advances":215700000.0,"Other Investments":31900000.0,"Investmentin Financial Assets":183800000.0,"Goodwill And Other Intangible Assets":2788800000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":2256400000.0,"Accumulated Depreciation":null,"Gross PPE":2256400000.0,"Construction In Progress":null,"Other Properties":2256400000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7184500000.0,"Other Current Assets":369000000.0,"Hedging Assets Current":22200000.0,"Prepaid Assets":null,"Inventory":3666600000.0,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":1011900000.0,"Other Receivables":558600000.0,"Taxes Receivable":127100000.0,"Loans Receivable":400000.0,"Accounts Receivable":325800000.0,"Cash Cash Equivalents And Short Term Investments":2114800000.0,"Other Short Term Investments":799100000.0,"Cash And Cash Equivalents":1315700000.0,"Cash Equivalents":null,"Cash Financial":null},"2025-12-31":{"Treasury Shares Number":17698905.0,"Ordinary Shares Number":722766139.0,"Share Issued":740465044.0,"Net Debt":644000000.0,"Total Debt":2711900000.0,"Tangible Book Value":723400000.0,"Invested Capital":6038500000.0,"Working Capital":2388400000.0,"Net Tangible Assets":723400000.0,"Capital Lease Obligations":118100000.0,"Common Stock Equity":3444700000.0,"Total Capitalization":5933200000.0,"Total Equity Gross Minority Interest":3812000000.0,"Minority Interest":367300000.0,"Stockholders Equity":3444700000.0,"Other Equity Interest":54700000.0,"Gains Losses Not Affecting Retained Earnings":2053400000.0,"Other Equity Adjustments":2053400000.0,"Treasury Stock":215000000.0,"Retained Earnings":null,"Capital Stock":1551600000.0,"Common Stock":1551600000.0,"Total Liabilities Net Minority Interest":9108200000.0,"Total Non Current Liabilities Net Minority Interest":4346500000.0,"Derivative Product Liabilities":26400000.0,"Tradeand Other Payables Non Current":364000000.0,"Non Current Deferred Liabilities":1153000000.0,"Non Current Deferred Revenue":879900000.0,"Non Current Deferred Taxes Liabilities":273100000.0,"Long Term Debt And Capital Lease Obligation":2585900000.0,"Long Term Capital Lease Obligation":97400000.0,"Long Term Debt":2488500000.0,"Long Term Provisions":217200000.0,"Current Liabilities":4761700000.0,"Other Current Liabilities":38400000.0,"Current Deferred Liabilities":2593100000.0,"Current Deferred Revenue":2593100000.0,"Current Debt And Capital Lease Obligation":126000000.0,"Current Capital Lease Obligation":20700000.0,"Current Debt":105300000.0,"Other Current Borrowings":105300000.0,"Current Provisions":127600000.0,"Payables And Accrued Expenses":1876600000.0,"Payables":1876600000.0,"Other Payable":610300000.0,"Total Tax Payable":86600000.0,"Income Tax Payable":23300000.0,"Accounts Payable":1179700000.0,"Total Assets":12920200000.0,"Total Non Current Assets":5770100000.0,"Other Non Current Assets":313200000.0,"Non Current Deferred Assets":118100000.0,"Non Current Deferred Taxes Assets":118100000.0,"Non Current Note Receivables":7600000.0,"Non Current Accounts Receivable":53600000.0,"Financial Assets":null,"Investments And Advances":319100000.0,"Other Investments":30300000.0,"Investmentin Financial Assets":288800000.0,"Goodwill And Other Intangible Assets":2721300000.0,"Other Intangible Assets":2700000000.0,"Goodwill":21300000.0,"Net PPE":2237200000.0,"Accumulated Depreciation":-1571700000.0,"Gross PPE":3808900000.0,"Construction In Progress":108400000.0,"Other Properties":1849700000.0,"Machinery Furniture Equipment":1110500000.0,"Buildings And Improvements":730700000.0,"Land And Improvements":9600000.0,"Properties":0.0,"Current Assets":7150100000.0,"Other Current Assets":369700000.0,"Hedging Assets Current":8700000.0,"Prepaid Assets":82400000.0,"Inventory":3184700000.0,"Other Inventories":225400000.0,"Finished Goods":77100000.0,"Work In Process":995400000.0,"Raw Materials":1886800000.0,"Receivables":878700000.0,"Other Receivables":510100000.0,"Taxes Receivable":78800000.0,"Loans Receivable":400000.0,"Accounts Receivable":289400000.0,"Cash Cash Equivalents And Short Term Investments":2625900000.0,"Other Short Term Investments":676100000.0,"Cash And Cash Equivalents":1949800000.0,"Cash Equivalents":1267200000.0,"Cash Financial":682600000.0},"2025-09-30":{"Treasury Shares Number":6898905.0,"Ordinary Shares Number":707682095.0,"Share Issued":714581000.0,"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,"Derivative Product Liabilities":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Note Receivables":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Prepaid Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Equivalents":null,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":733566139.0,"Share Issued":733566139.0,"Net Debt":1551300000.0,"Total Debt":2324300000.0,"Tangible Book Value":726700000.0,"Invested Capital":5538800000.0,"Working Capital":1607300000.0,"Net Tangible Assets":726700000.0,"Capital Lease Obligations":119000000.0,"Common Stock Equity":3333500000.0,"Total Capitalization":5417000000.0,"Total Equity Gross Minority Interest":3607800000.0,"Minority Interest":274300000.0,"Stockholders Equity":3333500000.0,"Other Equity Interest":52300000.0,"Gains Losses Not Affecting Retained Earnings":1646600000.0,"Other Equity Adjustments":1646600000.0,"Treasury Stock":42700000.0,"Retained Earnings":125700000.0,"Capital Stock":1551600000.0,"Common Stock":1551600000.0,"Total Liabilities Net Minority Interest":8465700000.0,"Total Non Current Liabilities Net Minority Interest":3555500000.0,"Derivative Product Liabilities":43300000.0,"Tradeand Other Payables Non Current":263400000.0,"Non Current Deferred Liabilities":880100000.0,"Non Current Deferred Revenue":595100000.0,"Non Current Deferred Taxes Liabilities":285000000.0,"Long Term Debt And Capital Lease Obligation":2181500000.0,"Long Term Capital Lease Obligation":98000000.0,"Long Term Debt":2083500000.0,"Long Term Provisions":187200000.0,"Current Liabilities":4910200000.0,"Other Current Liabilities":82100000.0,"Current Deferred Liabilities":2756300000.0,"Current Deferred Revenue":2756300000.0,"Current Debt And Capital Lease Obligation":142800000.0,"Current Capital Lease Obligation":21000000.0,"Current Debt":121800000.0,"Other Current Borrowings":121800000.0,"Current Provisions":94300000.0,"Payables And Accrued Expenses":1834700000.0,"Payables":1834700000.0,"Other Payable":413300000.0,"Total Tax Payable":203300000.0,"Income Tax Payable":163900000.0,"Accounts Payable":1218100000.0,"Total Assets":12073500000.0,"Total Non Current Assets":5556000000.0,"Other Non Current Assets":183900000.0,"Non Current Deferred Assets":168800000.0,"Non Current Deferred Taxes Assets":168800000.0,"Non Current Note Receivables":18300000.0,"Non Current Accounts Receivable":1500000.0,"Financial Assets":0.0,"Investments And Advances":395100000.0,"Other Investments":47400000.0,"Investmentin Financial Assets":347700000.0,"Goodwill And Other Intangible Assets":2606800000.0,"Other Intangible Assets":2585400000.0,"Goodwill":21400000.0,"Net PPE":2181600000.0,"Accumulated Depreciation":-1579700000.0,"Gross PPE":3761300000.0,"Construction In Progress":121600000.0,"Other Properties":1816300000.0,"Machinery Furniture Equipment":1099300000.0,"Buildings And Improvements":714600000.0,"Land And Improvements":9500000.0,"Properties":0.0,"Current Assets":6517500000.0,"Other Current Assets":269900000.0,"Hedging Assets Current":46100000.0,"Prepaid Assets":27200000.0,"Inventory":3552000000.0,"Other Inventories":270600000.0,"Finished Goods":146100000.0,"Work In Process":1357000000.0,"Raw Materials":1778300000.0,"Receivables":1364700000.0,"Other Receivables":786900000.0,"Taxes Receivable":215200000.0,"Loans Receivable":5700000.0,"Accounts Receivable":356900000.0,"Cash Cash Equivalents And Short Term Investments":1257600000.0,"Other Short Term Investments":603600000.0,"Cash And Cash Equivalents":654000000.0,"Cash Equivalents":257400000.0,"Cash Financial":396600000.0},"2025-03-31":{"Treasury Shares Number":6898905.0,"Ordinary Shares Number":733566139.0,"Share Issued":740465044.0,"Net Debt":1233000000.0,"Total Debt":2165100000.0,"Tangible Book Value":641200000.0,"Invested Capital":5235400000.0,"Working Capital":1521600000.0,"Net Tangible Assets":641200000.0,"Capital Lease Obligations":119100000.0,"Common Stock Equity":3189400000.0,"Total Capitalization":5143900000.0,"Total Equity Gross Minority Interest":3467400000.0,"Minority Interest":278000000.0,"Stockholders Equity":3189400000.0,"Other Equity Interest":50700000.0,"Gains Losses Not Affecting Retained Earnings":1556400000.0,"Other Equity Adjustments":1556400000.0,"Treasury Stock":42700000.0,"Retained Earnings":73400000.0,"Capital Stock":1551600000.0,"Common Stock":1551600000.0,"Total Liabilities Net Minority Interest":8229200000.0,"Total Non Current Liabilities Net Minority Interest":3488500000.0,"Derivative Product Liabilities":21100000.0,"Tradeand Other Payables Non Current":236300000.0,"Non Current Deferred Liabilities":972000000.0,"Non Current Deferred Revenue":644800000.0,"Non Current Deferred Taxes Liabilities":327200000.0,"Long Term Debt And Capital Lease Obligation":2052400000.0,"Long Term Capital Lease Obligation":97900000.0,"Long Term Debt":1954500000.0,"Long Term Provisions":206700000.0,"Current Liabilities":4740700000.0,"Other Current Liabilities":35100000.0,"Current Deferred Liabilities":2701400000.0,"Current Deferred Revenue":2701400000.0,"Current Debt And Capital Lease Obligation":112700000.0,"Current Capital Lease Obligation":21200000.0,"Current Debt":91500000.0,"Other Current Borrowings":91500000.0,"Current Provisions":94000000.0,"Payables And Accrued Expenses":1797500000.0,"Payables":1797500000.0,"Other Payable":413800000.0,"Total Tax Payable":192700000.0,"Income Tax Payable":146000000.0,"Accounts Payable":1191000000.0,"Total Assets":11696600000.0,"Total Non Current Assets":5434300000.0,"Other Non Current Assets":179600000.0,"Non Current Deferred Assets":172600000.0,"Non Current Deferred Taxes Assets":172600000.0,"Non Current Note Receivables":22000000.0,"Non Current Accounts Receivable":5200000.0,"Financial Assets":null,"Investments And Advances":408800000.0,"Other Investments":44400000.0,"Investmentin Financial Assets":364400000.0,"Goodwill And Other Intangible Assets":2548200000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":2097900000.0,"Accumulated Depreciation":null,"Gross PPE":2097900000.0,"Construction In Progress":null,"Other Properties":2097900000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":6262300000.0,"Other Current Assets":283200000.0,"Hedging Assets Current":17000000.0,"Prepaid Assets":null,"Inventory":3487300000.0,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":1117000000.0,"Other Receivables":676400000.0,"Taxes Receivable":175200000.0,"Loans Receivable":13100000.0,"Accounts Receivable":252300000.0,"Cash Cash Equivalents And Short Term Investments":1357800000.0,"Other Short Term Investments":544800000.0,"Cash And Cash Equivalents":813000000.0,"Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":5832238.0,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":928100000.0,"Total Debt":2602900000.0,"Tangible Book Value":572700000.0,"Invested Capital":5566700000.0,"Working Capital":2096100000.0,"Net Tangible Assets":572700000.0,"Capital Lease Obligations":111800000.0,"Common Stock Equity":3075600000.0,"Total Capitalization":5452900000.0,"Total Equity Gross Minority Interest":3344600000.0,"Minority Interest":269000000.0,"Stockholders Equity":3075600000.0,"Other Equity Interest":49300000.0,"Gains Losses Not Affecting Retained Earnings":1502900000.0,"Other Equity Adjustments":1502900000.0,"Treasury Stock":28200000.0,"Retained Earnings":null,"Capital Stock":1551600000.0,"Common Stock":1551600000.0,"Total Liabilities Net Minority Interest":8479700000.0,"Total Non Current Liabilities Net Minority Interest":4063400000.0,"Derivative Product Liabilities":31900000.0,"Tradeand Other Payables Non Current":173600000.0,"Non Current Deferred Liabilities":1184300000.0,"Non Current Deferred Revenue":734000000.0,"Non Current Deferred Taxes Liabilities":450300000.0,"Long Term Debt And Capital Lease Obligation":2469900000.0,"Long Term Capital Lease Obligation":92600000.0,"Long Term Debt":2377300000.0,"Long Term Provisions":203700000.0,"Current Liabilities":4416300000.0,"Other Current Liabilities":71900000.0,"Current Deferred Liabilities":2581300000.0,"Current Deferred Revenue":2581300000.0,"Current Debt And Capital Lease Obligation":133000000.0,"Current Capital Lease Obligation":19200000.0,"Current Debt":113800000.0,"Other Current Borrowings":113800000.0,"Current Provisions":90200000.0,"Payables And Accrued Expenses":1539900000.0,"Payables":1539900000.0,"Other Payable":359800000.0,"Total Tax Payable":170500000.0,"Income Tax Payable":124700000.0,"Accounts Payable":1009600000.0,"Total Assets":11824300000.0,"Total Non Current Assets":5311900000.0,"Other Non Current Assets":173400000.0,"Non Current Deferred Assets":174000000.0,"Non Current Deferred Taxes Assets":174000000.0,"Non Current Note Receivables":20200000.0,"Non Current Accounts Receivable":3400000.0,"Financial Assets":null,"Investments And Advances":392000000.0,"Other Investments":43700000.0,"Investmentin Financial Assets":348300000.0,"Goodwill And Other Intangible Assets":2502900000.0,"Other Intangible Assets":2483700000.0,"Goodwill":19200000.0,"Net PPE":2046000000.0,"Accumulated Depreciation":-1509600000.0,"Gross PPE":3555600000.0,"Construction In Progress":124200000.0,"Other Properties":1703000000.0,"Machinery Furniture Equipment":1035700000.0,"Buildings And Improvements":683200000.0,"Land And Improvements":9500000.0,"Properties":0.0,"Current Assets":6512400000.0,"Other Current Assets":262700000.0,"Hedging Assets Current":13200000.0,"Prepaid Assets":39100000.0,"Inventory":2897000000.0,"Other Inventories":270900000.0,"Finished Goods":76800000.0,"Work In Process":840900000.0,"Raw Materials":1708400000.0,"Receivables":1097700000.0,"Other Receivables":622700000.0,"Taxes Receivable":142000000.0,"Loans Receivable":12200000.0,"Accounts Receivable":320800000.0,"Cash Cash Equivalents And Short Term Investments":2202700000.0,"Other Short Term Investments":639700000.0,"Cash And Cash Equivalents":1563000000.0,"Cash Equivalents":1069000000.0,"Cash Financial":494000000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-376271.186441,"Tax Rate For Calcs":0.101695,"Normalized EBITDA":184700000.0,"Total Unusual Items":-3700000.0,"Total Unusual Items Excluding Goodwill":-3700000.0,"Net Income From Continuing Operation Net Minority Interest":33400000.0,"Reconciled Depreciation":53200000.0,"Reconciled Cost Of Revenue":1186500000.0,"EBITDA":181000000.0,"EBIT":127800000.0,"Net Interest Income":-36700000.0,"Interest Expense":86500000.0,"Interest Income":49800000.0,"Normalized Income":36723728.813559,"Net Income From Continuing And Discontinued Operation":33400000.0,"Total Expenses":1365200000.0,"Total Operating Income As Reported":81700000.0,"Diluted Average Shares":179925000.0,"Basic Average Shares":179925000.0,"Diluted EPS":0.1856,"Basic EPS":0.1856,"Diluted NI Availto Com Stockholders":33400000.0,"Net Income Common Stockholders":33400000.0,"Net Income":33400000.0,"Minority Interests":-3700000.0,"Net Income Including Noncontrolling Interests":37100000.0,"Net Income Continuous Operations":37100000.0,"Tax Provision":4200000.0,"Pretax Income":41300000.0,"Other Income Expense":-3500000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Earnings From Equity Interest":200000.0,"Gain On Sale Of Security":-3700000.0,"Net Non Operating Interest Income Expense":-36700000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":86500000.0,"Interest Income Non Operating":49800000.0,"Operating Income":81500000.0,"Operating Expense":178700000.0,"Other Operating Expenses":28300000.0,"Other Taxes":null,"Provision For Doubtful Accounts":1100000.0,"Research And Development":15500000.0,"Selling General And Administration":133800000.0,"Selling And Marketing Expense":82500000.0,"General And Administrative Expense":51300000.0,"Other Gand A":51300000.0,"Gross Profit":260200000.0,"Cost Of Revenue":1186500000.0,"Total Revenue":1446700000.0,"Operating Revenue":1446700000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-47872000.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":158700000.0,"Total Unusual Items":-140800000.0,"Total Unusual Items Excluding Goodwill":-140800000.0,"Net Income From Continuing Operation Net Minority Interest":83300000.0,"Reconciled Depreciation":77800000.0,"Reconciled Cost Of Revenue":2209600000.0,"EBITDA":17900000.0,"EBIT":-59900000.0,"Net Interest Income":67200000.0,"Interest Expense":-197600000.0,"Interest Income":-46000000.0,"Normalized Income":176228000.0,"Net Income From Continuing And Discontinued Operation":83300000.0,"Total Expenses":2439400000.0,"Total Operating Income As Reported":217353000.0,"Diluted Average Shares":183157432.0,"Basic Average Shares":183157432.0,"Diluted EPS":0.4548,"Basic EPS":0.4548,"Diluted NI Availto Com Stockholders":83300000.0,"Net Income Common Stockholders":83300000.0,"Net Income":83300000.0,"Minority Interests":2200000.0,"Net Income Including Noncontrolling Interests":81100000.0,"Net Income Continuous Operations":81100000.0,"Tax Provision":56600000.0,"Pretax Income":137700000.0,"Other Income Expense":-141900000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Earnings From Equity Interest":-1100000.0,"Gain On Sale Of Security":-167400000.0,"Net Non Operating Interest Income Expense":67200000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":-197600000.0,"Interest Income Non Operating":-46000000.0,"Operating Income":212400000.0,"Operating Expense":229800000.0,"Other Operating Expenses":27200000.0,"Other Taxes":null,"Provision For Doubtful Accounts":-3100000.0,"Research And Development":31100000.0,"Selling General And Administration":152800000.0,"Selling And Marketing Expense":93000000.0,"General And Administrative Expense":59800000.0,"Other Gand A":59800000.0,"Gross Profit":442200000.0,"Cost Of Revenue":2209600000.0,"Total Revenue":2651800000.0,"Operating Revenue":2651800000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-6392000.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":268400000.0,"Total Unusual Items":-18800000.0,"Total Unusual Items Excluding Goodwill":-18800000.0,"Net Income From Continuing Operation Net Minority Interest":78500000.0,"Reconciled Depreciation":59600000.0,"Reconciled Cost Of Revenue":1466300000.0,"EBITDA":249600000.0,"EBIT":190000000.0,"Net Interest Income":-113500000.0,"Interest Expense":133600000.0,"Interest Income":20100000.0,"Normalized Income":90908000.0,"Net Income From Continuing And Discontinued Operation":78500000.0,"Total Expenses":1629100000.0,"Total Operating Income As Reported":179400000.0,"Diluted Average Shares":178409091.0,"Basic Average Shares":178409091.0,"Diluted EPS":0.44,"Basic EPS":0.44,"Diluted NI Availto Com Stockholders":78500000.0,"Net Income Common Stockholders":78500000.0,"Net Income":78500000.0,"Minority Interests":9300000.0,"Net Income Including Noncontrolling Interests":69200000.0,"Net Income Continuous Operations":69200000.0,"Tax Provision":-22100000.0,"Pretax Income":47100000.0,"Other Income Expense":-19800000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Earnings From Equity Interest":-1000000.0,"Gain On Sale Of Security":-18800000.0,"Net Non Operating Interest Income Expense":-113500000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":133600000.0,"Interest Income Non Operating":20100000.0,"Operating Income":190000000.0,"Operating Expense":162800000.0,"Other Operating Expenses":9500000.0,"Other Taxes":null,"Provision For Doubtful Accounts":9100000.0,"Research And Development":12100000.0,"Selling General And Administration":141600000.0,"Selling And Marketing Expense":88900000.0,"General And Administrative Expense":52700000.0,"Other Gand A":52700000.0,"Gross Profit":352800000.0,"Cost Of Revenue":1466300000.0,"Total Revenue":1819100000.0,"Operating Revenue":1819100000.0},"2025-03-31":{"Tax Effect Of Unusual Items":-3298000.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":198100000.0,"Total Unusual Items":-9700000.0,"Total Unusual Items Excluding Goodwill":-9700000.0,"Net Income From Continuing Operation Net Minority Interest":73400000.0,"Reconciled Depreciation":50600000.0,"Reconciled Cost Of Revenue":913900000.0,"EBITDA":188400000.0,"EBIT":137800000.0,"Net Interest Income":-65600000.0,"Interest Expense":161900000.0,"Interest Income":96300000.0,"Normalized Income":79802000.0,"Net Income From Continuing And Discontinued Operation":73400000.0,"Total Expenses":1049300000.0,"Total Operating Income As Reported":51200000.0,"Diluted Average Shares":183625000.0,"Basic Average Shares":183625000.0,"Diluted EPS":0.3996,"Basic EPS":0.3996,"Diluted NI Availto Com Stockholders":73400000.0,"Net Income Common Stockholders":73400000.0,"Net Income":73400000.0,"Minority Interests":-6400000.0,"Net Income Including Noncontrolling Interests":79800000.0,"Net Income Continuous Operations":79800000.0,"Tax Provision":-103900000.0,"Pretax Income":-24100000.0,"Other Income Expense":-12200000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Earnings From Equity Interest":-2500000.0,"Gain On Sale Of Security":-9700000.0,"Net Non Operating Interest Income Expense":-65600000.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":161900000.0,"Interest Income Non Operating":96300000.0,"Operating Income":53700000.0,"Operating Expense":135400000.0,"Other Operating Expenses":4200000.0,"Other Taxes":null,"Provision For Doubtful Accounts":-3200000.0,"Research And Development":14200000.0,"Selling General And Administration":120200000.0,"Selling And Marketing Expense":71000000.0,"General And Administrative Expense":49200000.0,"Other Gand A":49200000.0,"Gross Profit":189100000.0,"Cost Of Revenue":913900000.0,"Total Revenue":1103000000.0,"Operating Revenue":1103000000.0},"2024-12-31":{"Tax Effect Of Unusual Items":-17714000.0,"Tax Rate For Calcs":0.34,"Normalized EBITDA":342500000.0,"Total Unusual Items":-52100000.0,"Total Unusual Items Excluding Goodwill":-52100000.0,"Net Income From Continuing Operation Net Minority Interest":45600000.0,"Reconciled Depreciation":74000000.0,"Reconciled Cost Of Revenue":1881900000.0,"EBITDA":290400000.0,"EBIT":216400000.0,"Net Interest Income":-35500000.0,"Interest Expense":47800000.0,"Interest Income":24700000.0,"Normalized Income":79986000.0,"Net Income From Continuing And Discontinued Operation":45600000.0,"Total Expenses":2054600000.0,"Total Operating Income As Reported":null,"Diluted Average Shares":183650000.0,"Basic Average Shares":183650000.0,"Diluted EPS":0.2484,"Basic EPS":0.2484,"Diluted NI Availto Com Stockholders":45600000.0,"Net Income Common Stockholders":45600000.0,"Net Income":45600000.0,"Minority Interests":7600000.0,"Net Income Including Noncontrolling Interests":38000000.0,"Net Income Continuous Operations":38000000.0,"Tax Provision":130600000.0,"Pretax Income":168600000.0,"Other Income Expense":-52800000.0,"Special Income Charges":0.0,"Gain On Sale Of Business":0.0,"Earnings From Equity Interest":-700000.0,"Gain On Sale Of Security":-52100000.0,"Net Non Operating Interest Income Expense":-35500000.0,"Total Other Finance Cost":12400000.0,"Interest Expense Non Operating":47800000.0,"Interest Income Non Operating":24700000.0,"Operating Income":256900000.0,"Operating Expense":172700000.0,"Other Operating Expenses":-13700000.0,"Other Taxes":17500000.0,"Provision For Doubtful Accounts":18200000.0,"Research And Development":18000000.0,"Selling General And Administration":132700000.0,"Selling And Marketing Expense":78900000.0,"General And Administrative Expense":53800000.0,"Other Gand A":53800000.0,"Gross Profit":429600000.0,"Cost Of Revenue":1881900000.0,"Total Revenue":2311500000.0,"Operating Revenue":2311500000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-544400000.0,"Repurchase Of Capital Stock":-183700000.0,"Repayment Of Debt":-160300000.0,"Issuance Of Debt":259000000.0,"Capital Expenditure":-156000000.0,"End Cash Position":1315700000.0,"Beginning Cash Position":1949800000.0,"Changes In Cash":-641500000.0,"Financing Cash Flow":-97700000.0,"Cash Flow From Continuing Financing Activities":-97700000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-12700000.0,"Common Stock Dividend Paid":-12700000.0,"Net Common Stock Issuance":-183700000.0,"Common Stock Payments":-183700000.0,"Net Issuance Payments Of Debt":98700000.0,"Net Long Term Debt Issuance":98700000.0,"Long Term Debt Payments":-160300000.0,"Long Term Debt Issuance":259000000.0,"Investing Cash Flow":-155400000.0,"Cash Flow From Continuing Investing Activities":-155400000.0,"Net Other Investing Changes":-8200000.0,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":4500000.0,"Sale Of Investment":15400000.0,"Purchase Of Investment":-10900000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-80000000.0,"Purchase Of Intangibles":-80000000.0,"Net PPE Purchase And Sale":-71700000.0,"Sale Of PPE":4300000.0,"Purchase Of PPE":-76000000.0,"Operating Cash Flow":-388400000.0,"Cash Flow From Continuing Operating Activities":-388400000.0,"Taxes Refund Paid":-31100000.0,"Interest Paid Cfo":-48200000.0,"Change In Working Capital":-418300000.0,"Change In Other Working Capital":7400000.0,"Change In Other Current Assets":-92100000.0,"Change In Payables And Accrued Expense":155200000.0,"Change In Payable":155200000.0,"Change In Account Payable":87200000.0,"Change In Tax Payable":18700000.0,"Change In Income Tax Payable":18700000.0,"Change In Inventory":-410100000.0,"Change In Receivables":-78700000.0,"Changes In Account Receivables":-24000000.0,"Other Non Cash Items":30400000.0,"Unrealized Gain Loss On Investment Securities":2400000.0,"Provisionand Write Offof Assets":-18900000.0,"Asset Impairment Charge":null,"Deferred Tax":4200000.0,"Deferred Income Tax":4200000.0,"Depreciation Amortization Depletion":53200000.0,"Depreciation And Amortization":53200000.0,"Operating Gains Losses":800000.0,"Earnings Losses From Equity Investments":-200000.0,"Net Foreign Currency Exchange Gain Loss":-300000.0,"Gain Loss On Sale Of PPE":1300000.0,"Net Income From Continuing Operations":37100000.0},"2025-12-31":{"Free Cash Flow":766800000.0,"Repurchase Of Capital Stock":-172300000.0,"Repayment Of Debt":-996000000.0,"Issuance Of Debt":1329000000.0,"Capital Expenditure":-90200000.0,"End Cash Position":1949800000.0,"Beginning Cash Position":1064400000.0,"Changes In Cash":901500000.0,"Financing Cash Flow":186300000.0,"Cash Flow From Continuing Financing Activities":186300000.0,"Net Other Financing Charges":40100000.0,"Cash Dividends Paid":-14500000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-172300000.0,"Common Stock Payments":-172300000.0,"Net Issuance Payments Of Debt":333000000.0,"Net Long Term Debt Issuance":333000000.0,"Long Term Debt Payments":-996000000.0,"Long Term Debt Issuance":1329000000.0,"Investing Cash Flow":-141900000.0,"Cash Flow From Continuing Investing Activities":-141900000.0,"Net Other Investing Changes":-53200000.0,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":-200000.0,"Sale Of Investment":279600000.0,"Purchase Of Investment":-279800000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-82500000.0,"Purchase Of Intangibles":-82500000.0,"Net PPE Purchase And Sale":-6000000.0,"Sale Of PPE":1700000.0,"Purchase Of PPE":-7700000.0,"Operating Cash Flow":857000000.0,"Cash Flow From Continuing Operating Activities":857000000.0,"Taxes Refund Paid":null,"Interest Paid Cfo":-18600000.0,"Change In Working Capital":726000000.0,"Change In Other Working Capital":123600000.0,"Change In Other Current Assets":94800000.0,"Change In Payables And Accrued Expense":-38000000.0,"Change In Payable":-38000000.0,"Change In Account Payable":-454400000.0,"Change In Tax Payable":10100000.0,"Change In Income Tax Payable":10100000.0,"Change In Inventory":375600000.0,"Change In Receivables":170000000.0,"Changes In Account Receivables":-62300000.0,"Other Non Cash Items":-12600000.0,"Unrealized Gain Loss On Investment Securities":-11000000.0,"Provisionand Write Offof Assets":26100000.0,"Asset Impairment Charge":null,"Deferred Tax":56600000.0,"Deferred Income Tax":56600000.0,"Depreciation Amortization Depletion":77800000.0,"Depreciation And Amortization":77800000.0,"Operating Gains Losses":1600000.0,"Earnings Losses From Equity Investments":1100000.0,"Net Foreign Currency Exchange Gain Loss":11400000.0,"Gain Loss On Sale Of PPE":-10900000.0,"Net Income From Continuing Operations":81100000.0},"2025-06-30":{"Free Cash Flow":-189300000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-348300000.0,"Issuance Of Debt":463000000.0,"Capital Expenditure":-113200000.0,"End Cash Position":654000000.0,"Beginning Cash Position":813000000.0,"Changes In Cash":-158000000.0,"Financing Cash Flow":105600000.0,"Cash Flow From Continuing Financing Activities":105600000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-9100000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":114700000.0,"Net Long Term Debt Issuance":114700000.0,"Long Term Debt Payments":-348300000.0,"Long Term Debt Issuance":463000000.0,"Investing Cash Flow":-187400000.0,"Cash Flow From Continuing Investing Activities":-187400000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":-82600000.0,"Sale Of Investment":56900000.0,"Purchase Of Investment":-78600000.0,"Net Business Purchase And Sale":-100000.0,"Purchase Of Business":-100000.0,"Net Intangibles Purchase And Sale":-72500000.0,"Purchase Of Intangibles":-72500000.0,"Net PPE Purchase And Sale":-32200000.0,"Sale Of PPE":8500000.0,"Purchase Of PPE":-40700000.0,"Operating Cash Flow":-76100000.0,"Cash Flow From Continuing Operating Activities":-76100000.0,"Taxes Refund Paid":-38100000.0,"Interest Paid Cfo":-6700000.0,"Change In Working Capital":-201600000.0,"Change In Other Working Capital":5200000.0,"Change In Other Current Assets":51200000.0,"Change In Payables And Accrued Expense":76400000.0,"Change In Payable":76400000.0,"Change In Account Payable":29800000.0,"Change In Tax Payable":30300000.0,"Change In Income Tax Payable":30300000.0,"Change In Inventory":-120900000.0,"Change In Receivables":-213500000.0,"Changes In Account Receivables":-108500000.0,"Other Non Cash Items":29400000.0,"Unrealized Gain Loss On Investment Securities":22700000.0,"Provisionand Write Offof Assets":-16400000.0,"Asset Impairment Charge":null,"Deferred Tax":-22100000.0,"Deferred Income Tax":-22100000.0,"Depreciation Amortization Depletion":59600000.0,"Depreciation And Amortization":59600000.0,"Operating Gains Losses":27900000.0,"Earnings Losses From Equity Investments":1100000.0,"Net Foreign Currency Exchange Gain Loss":14600000.0,"Gain Loss On Sale Of PPE":12200000.0,"Net Income From Continuing Operations":69200000.0},"2025-03-31":{"Free Cash Flow":-321700000.0,"Repurchase Of Capital Stock":-14500000.0,"Repayment Of Debt":-1101100000.0,"Issuance Of Debt":683200000.0,"Capital Expenditure":-137900000.0,"End Cash Position":813000000.0,"Beginning Cash Position":1563000000.0,"Changes In Cash":-750300000.0,"Financing Cash Flow":-432400000.0,"Cash Flow From Continuing Financing Activities":-432400000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":0.0,"Common Stock Dividend Paid":0.0,"Net Common Stock Issuance":-14500000.0,"Common Stock Payments":-14500000.0,"Net Issuance Payments Of Debt":-417900000.0,"Net Long Term Debt Issuance":-417900000.0,"Long Term Debt Payments":-1101100000.0,"Long Term Debt Issuance":683200000.0,"Investing Cash Flow":-134100000.0,"Cash Flow From Continuing Investing Activities":-134100000.0,"Net Other Investing Changes":null,"Dividends Received Cfi":0.0,"Net Investment Purchase And Sale":1400000.0,"Sale Of Investment":4000000.0,"Purchase Of Investment":-2600000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-59500000.0,"Purchase Of Intangibles":-59500000.0,"Net PPE Purchase And Sale":-76000000.0,"Sale Of PPE":2400000.0,"Purchase Of PPE":-78400000.0,"Operating Cash Flow":-183800000.0,"Cash Flow From Continuing Operating Activities":-183800000.0,"Taxes Refund Paid":-11100000.0,"Interest Paid Cfo":-69900000.0,"Change In Working Capital":-156400000.0,"Change In Other Working Capital":30800000.0,"Change In Other Current Assets":-1700000.0,"Change In Payables And Accrued Expense":363800000.0,"Change In Payable":363800000.0,"Change In Account Payable":177200000.0,"Change In Tax Payable":12900000.0,"Change In Income Tax Payable":12900000.0,"Change In Inventory":-568200000.0,"Change In Receivables":18900000.0,"Changes In Account Receivables":72000000.0,"Other Non Cash Items":28000000.0,"Unrealized Gain Loss On Investment Securities":-7300000.0,"Provisionand Write Offof Assets":-5600000.0,"Asset Impairment Charge":null,"Deferred Tax":-103900000.0,"Deferred Income Tax":-103900000.0,"Depreciation Amortization Depletion":50600000.0,"Depreciation And Amortization":50600000.0,"Operating Gains Losses":12000000.0,"Earnings Losses From Equity Investments":2500000.0,"Net Foreign Currency Exchange Gain Loss":7800000.0,"Gain Loss On Sale Of PPE":1700000.0,"Net Income From Continuing Operations":79800000.0},"2024-12-31":{"Free Cash Flow":942200000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-392600000.0,"Issuance Of Debt":214500000.0,"Capital Expenditure":-105000000.0,"End Cash Position":1563000000.0,"Beginning Cash Position":825000000.0,"Changes In Cash":730600000.0,"Financing Cash Flow":-178100000.0,"Cash Flow From Continuing Financing Activities":-178100000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-178100000.0,"Net Long Term Debt Issuance":-178100000.0,"Long Term Debt Payments":-392600000.0,"Long Term Debt Issuance":214500000.0,"Investing Cash Flow":-138500000.0,"Cash Flow From Continuing Investing Activities":-138500000.0,"Net Other Investing Changes":0.0,"Dividends Received Cfi":100000.0,"Net Investment Purchase And Sale":-41800000.0,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-4000000.0,"Purchase Of Business":-4000000.0,"Net Intangibles Purchase And Sale":-73900000.0,"Purchase Of Intangibles":-73900000.0,"Net PPE Purchase And Sale":-18900000.0,"Sale Of PPE":12200000.0,"Purchase Of PPE":-31100000.0,"Operating Cash Flow":1047200000.0,"Cash Flow From Continuing Operating Activities":1047200000.0,"Taxes Refund Paid":null,"Interest Paid Cfo":-11700000.0,"Change In Working Capital":884500000.0,"Change In Other Working Capital":755000000.0,"Change In Other Current Assets":268200000.0,"Change In Payables And Accrued Expense":-252700000.0,"Change In Payable":-252700000.0,"Change In Account Payable":-346200000.0,"Change In Tax Payable":69400000.0,"Change In Income Tax Payable":69400000.0,"Change In Inventory":392600000.0,"Change In Receivables":36300000.0,"Changes In Account Receivables":-88600000.0,"Other Non Cash Items":23800000.0,"Unrealized Gain Loss On Investment Securities":-600000.0,"Provisionand Write Offof Assets":22300000.0,"Asset Impairment Charge":1800000.0,"Deferred Tax":130600000.0,"Deferred Income Tax":130600000.0,"Depreciation Amortization Depletion":74000000.0,"Depreciation And Amortization":74000000.0,"Operating Gains Losses":-14300000.0,"Earnings Losses From Equity Investments":700000.0,"Net Foreign Currency Exchange Gain Loss":-9900000.0,"Gain Loss On Sale Of PPE":-5100000.0,"Net Income From Continuing Operations":38000000.0}}}