{"ticker":"ES","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Treasury Shares Number":6879857.0,"Ordinary Shares Number":375974644.0,"Share Issued":382854501.0,"Net Debt":30069511000.0,"Total Debt":30339695000.0,"Tangible Book Value":12297183000.0,"Invested Capital":46870645000.0,"Working Capital":-2864988000.0,"Net Tangible Assets":12297183000.0,"Common Stock Equity":16530950000.0,"Total Capitalization":43651338000.0,"Total Equity Gross Minority Interest":16686518000.0,"Minority Interest":155568000.0,"Stockholders Equity":16530950000.0,"Gains Losses Not Affecting Retained Earnings":-20377000.0,"Other Equity Adjustments":-20377000.0,"Treasury Stock":128905000.0,"Retained Earnings":4815846000.0,"Additional Paid In Capital":9950113000.0,"Capital Stock":1914273000.0,"Common Stock":1914273000.0,"Total Liabilities Net Minority Interest":48021083000.0,"Total Non Current Liabilities Net Minority Interest":39811360000.0,"Other Non Current Liabilities":1138347000.0,"Liabilities Heldfor Sale Non Current":null,"Derivative Product Liabilities":636179000.0,"Employee Benefits":100531000.0,"Non Current Pension And Other Postretirement Benefit Plans":100531000.0,"Non Current Deferred Liabilities":5894583000.0,"Non Current Deferred Taxes Liabilities":5894583000.0,"Long Term Debt And Capital Lease Obligation":27120388000.0,"Long Term Debt":27120388000.0,"Long Term Provisions":597713000.0,"Current Liabilities":8209723000.0,"Other Current Liabilities":3328370000.0,"Current Debt And Capital Lease Obligation":3219307000.0,"Current Debt":3219307000.0,"Other Current Borrowings":2686307000.0,"Current Notes Payable":533000000.0,"Payables And Accrued Expenses":1662046000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":1662046000.0,"Accounts Payable":1662046000.0,"Total Assets":64707601000.0,"Total Non Current Assets":59362822000.0,"Other Non Current Assets":1002089000.0,"Defined Pension Benefit":1566418000.0,"Investments And Advances":322189000.0,"Other Investments":null,"Investmentin Financial Assets":322189000.0,"Held To Maturity Securities":null,"Available For Sale Securities":322189000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":4233767000.0,"Goodwill":4233767000.0,"Net PPE":46470200000.0,"Accumulated Depreciation":-12417900000.0,"Gross PPE":58888100000.0,"Construction In Progress":3351000000.0,"Other Properties":2532600000.0,"Current Assets":5344735000.0,"Other Current Assets":2286726000.0,"Assets Held For Sale Current":null,"Inventory":489415000.0,"Other Inventories":null,"Receivables":2298410000.0,"Accounts Receivable":2080805000.0,"Allowance For Doubtful Accounts Receivable":-611700000.0,"Gross Accounts Receivable":2692505000.0,"Cash Cash Equivalents And Short Term Investments":270184000.0,"Cash And Cash Equivalents":270184000.0,"Cash Financial":270184000.0},"2025-12-31":{"Treasury Shares Number":7437621.0,"Ordinary Shares Number":375416880.0,"Share Issued":382854501.0,"Net Debt":29979547000.0,"Total Debt":30114898000.0,"Tangible Book Value":11963504000.0,"Invested Capital":46312169000.0,"Working Capital":-2731326000.0,"Net Tangible Assets":11963504000.0,"Common Stock Equity":16197271000.0,"Total Capitalization":43350566000.0,"Total Equity Gross Minority Interest":16352839000.0,"Minority Interest":155568000.0,"Stockholders Equity":16197271000.0,"Gains Losses Not Affecting Retained Earnings":-20507000.0,"Other Equity Adjustments":-20507000.0,"Treasury Stock":139356000.0,"Retained Earnings":4504983000.0,"Additional Paid In Capital":9937878000.0,"Capital Stock":1914273000.0,"Common Stock":1914273000.0,"Total Liabilities Net Minority Interest":47433872000.0,"Total Non Current Liabilities Net Minority Interest":39625360000.0,"Other Non Current Liabilities":1101932000.0,"Liabilities Heldfor Sale Non Current":0.0,"Derivative Product Liabilities":753149000.0,"Employee Benefits":100859000.0,"Non Current Pension And Other Postretirement Benefit Plans":100859000.0,"Non Current Deferred Liabilities":5647218000.0,"Non Current Deferred Taxes Liabilities":5647218000.0,"Long Term Debt And Capital Lease Obligation":27153295000.0,"Long Term Debt":27153295000.0,"Long Term Provisions":595442000.0,"Current Liabilities":7808512000.0,"Other Current Liabilities":2606986000.0,"Current Debt And Capital Lease Obligation":2961603000.0,"Current Debt":2961603000.0,"Other Current Borrowings":1436158000.0,"Current Notes Payable":1525445000.0,"Payables And Accrued Expenses":2239923000.0,"Current Accrued Expenses":380231000.0,"Interest Payable":380231000.0,"Payables":1859692000.0,"Accounts Payable":1859692000.0,"Total Assets":63786711000.0,"Total Non Current Assets":58709566000.0,"Other Non Current Assets":997883000.0,"Defined Pension Benefit":1511169000.0,"Investments And Advances":317101000.0,"Other Investments":null,"Investmentin Financial Assets":317101000.0,"Held To Maturity Securities":null,"Available For Sale Securities":317101000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":4233767000.0,"Goodwill":4233767000.0,"Net PPE":45931000000.0,"Accumulated Depreciation":-12157800000.0,"Gross PPE":58088800000.0,"Construction In Progress":3162700000.0,"Other Properties":2476300000.0,"Current Assets":5077186000.0,"Other Current Assets":2328033000.0,"Assets Held For Sale Current":0.0,"Inventory":491600000.0,"Other Inventories":41200000.0,"Receivables":2122202000.0,"Accounts Receivable":1847094000.0,"Allowance For Doubtful Accounts Receivable":-580539000.0,"Gross Accounts Receivable":2427633000.0,"Cash Cash Equivalents And Short Term Investments":135351000.0,"Cash And Cash Equivalents":135351000.0,"Cash Financial":135351000.0},"2025-09-30":{"Treasury Shares Number":7757917.0,"Ordinary Shares Number":375096584.0,"Share Issued":382854501.0,"Net Debt":29576664000.0,"Total Debt":29836004000.0,"Tangible Book Value":12456917000.0,"Invested Capital":45864254000.0,"Working Capital":-1939530000.0,"Net Tangible Assets":12456917000.0,"Common Stock Equity":16028250000.0,"Total Capitalization":43163537000.0,"Total Equity Gross Minority Interest":16183818000.0,"Minority Interest":155568000.0,"Stockholders Equity":16028250000.0,"Gains Losses Not Affecting Retained Earnings":-23075000.0,"Other Equity Adjustments":-23075000.0,"Treasury Stock":145357000.0,"Retained Earnings":4366085000.0,"Additional Paid In Capital":9916324000.0,"Capital Stock":1914273000.0,"Common Stock":1914273000.0,"Total Liabilities Net Minority Interest":45518757000.0,"Total Non Current Liabilities Net Minority Interest":38720469000.0,"Other Non Current Liabilities":824988000.0,"Liabilities Heldfor Sale Non Current":405611000.0,"Derivative Product Liabilities":null,"Employee Benefits":95120000.0,"Non Current Pension And Other Postretirement Benefit Plans":95120000.0,"Non Current Deferred Liabilities":5546906000.0,"Non Current Deferred Taxes Liabilities":5546906000.0,"Long Term Debt And Capital Lease Obligation":27135287000.0,"Long Term Debt":27135287000.0,"Long Term Provisions":598209000.0,"Current Liabilities":6798288000.0,"Other Current Liabilities":2305247000.0,"Current Debt And Capital Lease Obligation":2700717000.0,"Current Debt":2700717000.0,"Other Current Borrowings":1183217000.0,"Current Notes Payable":1517500000.0,"Payables And Accrued Expenses":1792324000.0,"Current Accrued Expenses":308690000.0,"Interest Payable":308690000.0,"Payables":1483634000.0,"Accounts Payable":1483634000.0,"Total Assets":61702575000.0,"Total Non Current Assets":56843761000.0,"Other Non Current Assets":3643858000.0,"Defined Pension Benefit":1434847000.0,"Investments And Advances":310700000.0,"Other Investments":null,"Investmentin Financial Assets":310700000.0,"Held To Maturity Securities":137800000.0,"Available For Sale Securities":172900000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":3571333000.0,"Goodwill":3571333000.0,"Net PPE":43044100000.0,"Accumulated Depreciation":-11250900000.0,"Gross PPE":54295000000.0,"Construction In Progress":3292400000.0,"Other Properties":2455500000.0,"Current Assets":4858758000.0,"Other Current Assets":2183813000.0,"Assets Held For Sale Current":68472000.0,"Inventory":528111000.0,"Other Inventories":null,"Receivables":1819022000.0,"Accounts Receivable":1656090000.0,"Allowance For Doubtful Accounts Receivable":-550917000.0,"Gross Accounts Receivable":2207007000.0,"Cash Cash Equivalents And Short Term Investments":259340000.0,"Cash And Cash Equivalents":259340000.0,"Cash Financial":null},"2025-06-30":{"Treasury Shares Number":8064521.0,"Ordinary Shares Number":371038611.0,"Share Issued":379103132.0,"Net Debt":29435824000.0,"Total Debt":29779517000.0,"Tangible Book Value":12094458000.0,"Invested Capital":45445308000.0,"Working Capital":-1976179000.0,"Net Tangible Assets":12094458000.0,"Common Stock Equity":15665791000.0,"Total Capitalization":42181250000.0,"Total Equity Gross Minority Interest":15821359000.0,"Minority Interest":155568000.0,"Stockholders Equity":15665791000.0,"Gains Losses Not Affecting Retained Earnings":-23912000.0,"Other Equity Adjustments":-23912000.0,"Treasury Stock":151102000.0,"Retained Earnings":4279915000.0,"Additional Paid In Capital":9665374000.0,"Capital Stock":1895516000.0,"Common Stock":1895516000.0,"Total Liabilities Net Minority Interest":45134741000.0,"Total Non Current Liabilities Net Minority Interest":38253791000.0,"Other Non Current Liabilities":1048275000.0,"Liabilities Heldfor Sale Non Current":399146000.0,"Derivative Product Liabilities":null,"Employee Benefits":95296000.0,"Non Current Pension And Other Postretirement Benefit Plans":95296000.0,"Non Current Deferred Liabilities":5523975000.0,"Non Current Deferred Taxes Liabilities":5523975000.0,"Long Term Debt And Capital Lease Obligation":26515459000.0,"Long Term Debt":26515459000.0,"Long Term Provisions":595250000.0,"Current Liabilities":6880950000.0,"Other Current Liabilities":1743168000.0,"Current Debt And Capital Lease Obligation":3264058000.0,"Current Debt":3264058000.0,"Other Current Borrowings":1993558000.0,"Current Notes Payable":1270500000.0,"Payables And Accrued Expenses":1873724000.0,"Current Accrued Expenses":360813000.0,"Interest Payable":360813000.0,"Payables":1512911000.0,"Accounts Payable":1512911000.0,"Total Assets":60956100000.0,"Total Non Current Assets":56051322000.0,"Other Non Current Assets":3573324000.0,"Defined Pension Benefit":1389846000.0,"Investments And Advances":304900000.0,"Other Investments":null,"Investmentin Financial Assets":304900000.0,"Held To Maturity Securities":136700000.0,"Available For Sale Securities":168200000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":3571333000.0,"Goodwill":3571333000.0,"Net PPE":42303400000.0,"Accumulated Depreciation":-11071100000.0,"Gross PPE":53374500000.0,"Construction In Progress":3212300000.0,"Other Properties":2390500000.0,"Current Assets":4904771000.0,"Other Current Assets":2058178000.0,"Assets Held For Sale Current":56785000.0,"Inventory":549162000.0,"Other Inventories":null,"Receivables":1896953000.0,"Accounts Receivable":1711940000.0,"Allowance For Doubtful Accounts Receivable":-575632000.0,"Gross Accounts Receivable":2287572000.0,"Cash Cash Equivalents And Short Term Investments":343693000.0,"Cash And Cash Equivalents":343693000.0,"Cash Financial":null},"2025-03-31":{"Treasury Shares Number":8417284.0,"Ordinary Shares Number":367307083.0,"Share Issued":375724367.0,"Net Debt":29323404000.0,"Total Debt":29434766000.0,"Tangible Book Value":11769924000.0,"Invested Capital":44776023000.0,"Working Capital":-1604917000.0,"Net Tangible Assets":11769924000.0,"Common Stock Equity":15341257000.0,"Total Capitalization":41892505000.0,"Total Equity Gross Minority Interest":15496825000.0,"Minority Interest":155568000.0,"Stockholders Equity":15341257000.0,"Gains Losses Not Affecting Retained Earnings":-23949000.0,"Other Equity Adjustments":-23949000.0,"Treasury Stock":157712000.0,"Retained Earnings":4203700000.0,"Additional Paid In Capital":9440596000.0,"Capital Stock":1878622000.0,"Common Stock":1878622000.0,"Total Liabilities Net Minority Interest":44697853000.0,"Total Non Current Liabilities Net Minority Interest":38180913000.0,"Other Non Current Liabilities":1073345000.0,"Liabilities Heldfor Sale Non Current":397658000.0,"Derivative Product Liabilities":null,"Employee Benefits":96034000.0,"Non Current Pension And Other Postretirement Benefit Plans":96034000.0,"Non Current Deferred Liabilities":5402397000.0,"Non Current Deferred Taxes Liabilities":5402397000.0,"Long Term Debt And Capital Lease Obligation":26551248000.0,"Long Term Debt":26551248000.0,"Long Term Provisions":591902000.0,"Current Liabilities":6516940000.0,"Other Current Liabilities":1845816000.0,"Current Debt And Capital Lease Obligation":2883518000.0,"Current Debt":2883518000.0,"Other Current Borrowings":1393419000.0,"Current Notes Payable":1490099000.0,"Payables And Accrued Expenses":1787606000.0,"Current Accrued Expenses":298902000.0,"Interest Payable":298902000.0,"Payables":1488704000.0,"Accounts Payable":1488704000.0,"Total Assets":60194678000.0,"Total Non Current Assets":55282636000.0,"Other Non Current Assets":3465630000.0,"Defined Pension Benefit":1382936000.0,"Investments And Advances":314600000.0,"Other Investments":null,"Investmentin Financial Assets":314600000.0,"Held To Maturity Securities":144200000.0,"Available For Sale Securities":170400000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":3571333000.0,"Goodwill":3571333000.0,"Net PPE":41650100000.0,"Accumulated Depreciation":-10901400000.0,"Gross PPE":52551500000.0,"Construction In Progress":3136800000.0,"Other Properties":2305800000.0,"Current Assets":4912023000.0,"Other Current Assets":2075878000.0,"Assets Held For Sale Current":54661000.0,"Inventory":604559000.0,"Other Inventories":null,"Receivables":2065563000.0,"Accounts Receivable":1868308000.0,"Allowance For Doubtful Accounts Receivable":-565609000.0,"Gross Accounts Receivable":2433917000.0,"Cash Cash Equivalents And Short Term Investments":111362000.0,"Cash And Cash Equivalents":111362000.0,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Liabilities Heldfor Sale Non Current":398859000.0,"Derivative Product Liabilities":0.0,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And 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 Debt":null,"Other Current Borrowings":null,"Current Notes Payable":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":341558000.0,"Interest Payable":341558000.0,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Defined Pension Benefit":null,"Investments And Advances":null,"Other Investments":320272000.0,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Long Term Equity Investment":168652000.0,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":56327000.0,"Inventory":null,"Other Inventories":46500000.0,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":26656000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":6059387.376116,"Tax Rate For Calcs":0.250388,"Normalized EBITDA":1976352000.0,"Total Unusual Items":24200000.0,"Total Unusual Items Excluding Goodwill":24200000.0,"Net Income From Continuing Operation Net Minority Interest":606841000.0,"Reconciled Depreciation":823245000.0,"Reconciled Cost Of Revenue":506980000.0,"EBITDA":2000552000.0,"EBIT":1177307000.0,"Net Interest Income":-336859000.0,"Interest Expense":365259000.0,"Interest Income":28400000.0,"Normalized Income":588700387.376116,"Net Income From Continuing And Discontinued Operation":606841000.0,"Total Expenses":3428215000.0,"Total Operating Income As Reported":1076148000.0,"Diluted Average Shares":376583614.0,"Basic Average Shares":376026090.0,"Diluted EPS":1.61,"Basic EPS":1.61,"Diluted NI Availto Com Stockholders":606841000.0,"Net Income Common Stockholders":606841000.0,"Net Income":606841000.0,"Minority Interests":-1880000.0,"Net Income Including Noncontrolling Interests":608721000.0,"Net Income Continuous Operations":608721000.0,"Tax Provision":203327000.0,"Pretax Income":812048000.0,"Other Income Expense":72800000.0,"Other Non Operating Income Expenses":44800000.0,"Special Income Charges":23900000.0,"Gain On Sale Of Business":null,"Other Special Charges":-23900000.0,"Earnings From Equity Interest":3800000.0,"Gain On Sale Of Security":300000.0,"Net Non Operating Interest Income Expense":-336859000.0,"Interest Expense Non Operating":365259000.0,"Interest Income Non Operating":28400000.0,"Operating Income":1076185000.0,"Operating Expense":2921235000.0,"Other Operating Expenses":1809673000.0,"Other Taxes":288317000.0,"Depreciation Amortization Depletion Income Statement":823245000.0,"Depreciation And Amortization In Income Statement":823245000.0,"Amortization":402764000.0,"Amortization Of Intangibles Income Statement":402764000.0,"Depreciation Income Statement":420481000.0,"Gross Profit":3997420000.0,"Cost Of Revenue":506980000.0,"Total Revenue":4504400000.0,"Operating Revenue":4464300000.0},"2025-12-31":{"Tax Effect Of Unusual Items":3955310.416551,"Tax Rate For Calcs":0.126773,"Normalized EBITDA":1355708000.0,"Total Unusual Items":31200000.0,"Total Unusual Items Excluding Goodwill":31200000.0,"Net Income From Continuing Operation Net Minority Interest":421306000.0,"Reconciled Depreciation":571126000.0,"Reconciled Cost Of Revenue":600429000.0,"EBITDA":1386908000.0,"EBIT":815782000.0,"Net Interest Income":-299859000.0,"Interest Expense":331159000.0,"Interest Income":31300000.0,"Normalized Income":394061310.416551,"Net Income From Continuing And Discontinued Operation":421306000.0,"Total Expenses":2659732000.0,"Total Operating Income As Reported":710464000.0,"Diluted Average Shares":376179513.0,"Basic Average Shares":375513202.0,"Diluted EPS":1.12,"Basic EPS":1.12,"Diluted NI Availto Com Stockholders":421306000.0,"Net Income Common Stockholders":421306000.0,"Net Income":421306000.0,"Minority Interests":-1880000.0,"Net Income Including Noncontrolling Interests":423186000.0,"Net Income Continuous Operations":423186000.0,"Tax Provision":61437000.0,"Pretax Income":484623000.0,"Other Income Expense":74100000.0,"Other Non Operating Income Expenses":38300000.0,"Special Income Charges":29800000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":-29800000.0,"Earnings From Equity Interest":4600000.0,"Gain On Sale Of Security":1400000.0,"Net Non Operating Interest Income Expense":-299859000.0,"Interest Expense Non Operating":331159000.0,"Interest Income Non Operating":31300000.0,"Operating Income":710512000.0,"Operating Expense":2059303000.0,"Other Operating Expenses":1213238000.0,"Other Taxes":274939000.0,"Depreciation Amortization Depletion Income Statement":571126000.0,"Depreciation And Amortization In Income Statement":571126000.0,"Amortization":163111000.0,"Amortization Of Intangibles Income Statement":163111000.0,"Depreciation Income Statement":408015000.0,"Gross Profit":2769815000.0,"Cost Of Revenue":600429000.0,"Total Revenue":3370244000.0,"Operating Revenue":3387044000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-56091000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":1261246000.0,"Total Unusual Items":-267100000.0,"Total Unusual Items Excluding Goodwill":-267100000.0,"Net Income From Continuing Operation Net Minority Interest":367549000.0,"Reconciled Depreciation":503634000.0,"Reconciled Cost Of Revenue":518341000.0,"EBITDA":994146000.0,"EBIT":490512000.0,"Net Interest Income":-288665000.0,"Interest Expense":318065000.0,"Interest Income":29400000.0,"Normalized Income":578558000.0,"Net Income From Continuing And Discontinued Operation":367549000.0,"Total Expenses":2531943000.0,"Total Operating Income As Reported":688682000.0,"Diluted Average Shares":372262732.0,"Basic Average Shares":371914953.0,"Diluted EPS":0.99,"Basic EPS":0.99,"Diluted NI Availto Com Stockholders":367549000.0,"Net Income Common Stockholders":367549000.0,"Net Income":367549000.0,"Minority Interests":-1880000.0,"Net Income Including Noncontrolling Interests":369429000.0,"Net Income Continuous Operations":369429000.0,"Tax Provision":-196982000.0,"Pretax Income":172447000.0,"Other Income Expense":-227600000.0,"Other Non Operating Income Expenses":35000000.0,"Special Income Charges":-264300000.0,"Gain On Sale Of Business":-284000000.0,"Other Special Charges":-19700000.0,"Earnings From Equity Interest":4500000.0,"Gain On Sale Of Security":-2800000.0,"Net Non Operating Interest Income Expense":-288665000.0,"Interest Expense Non Operating":318065000.0,"Interest Income Non Operating":29400000.0,"Operating Income":688657000.0,"Operating Expense":2013602000.0,"Other Operating Expenses":1222358000.0,"Other Taxes":287610000.0,"Depreciation Amortization Depletion Income Statement":503634000.0,"Depreciation And Amortization In Income Statement":503634000.0,"Amortization":108246000.0,"Amortization Of Intangibles Income Statement":108246000.0,"Depreciation Income Statement":395388000.0,"Gross Profit":2702259000.0,"Cost Of Revenue":518341000.0,"Total Revenue":3220600000.0,"Operating Revenue":3215000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":5611162.91467,"Tax Rate For Calcs":0.237761,"Normalized EBITDA":1229511000.0,"Total Unusual Items":23600000.0,"Total Unusual Items Excluding Goodwill":23600000.0,"Net Income From Continuing Operation Net Minority Interest":352728000.0,"Reconciled Depreciation":494699000.0,"Reconciled Cost Of Revenue":467556000.0,"EBITDA":1253111000.0,"EBIT":758412000.0,"Net Interest Income":-262393000.0,"Interest Expense":293193000.0,"Interest Income":30800000.0,"Normalized Income":334739162.91467,"Net Income From Continuing And Discontinued Operation":352728000.0,"Total Expenses":2175019000.0,"Total Operating Income As Reported":663049000.0,"Diluted Average Shares":368917187.0,"Basic Average Shares":368661995.0,"Diluted EPS":0.96,"Basic EPS":0.96,"Diluted NI Availto Com Stockholders":352728000.0,"Net Income Common Stockholders":352728000.0,"Net Income":352728000.0,"Minority Interests":-1880000.0,"Net Income Including Noncontrolling Interests":354608000.0,"Net Income Continuous Operations":354608000.0,"Tax Provision":110611000.0,"Pretax Income":465219000.0,"Other Income Expense":64600000.0,"Other Non Operating Income Expenses":36200000.0,"Special Income Charges":25600000.0,"Gain On Sale Of Business":null,"Other Special Charges":-25600000.0,"Earnings From Equity Interest":4800000.0,"Gain On Sale Of Security":-2000000.0,"Net Non Operating Interest Income Expense":-262393000.0,"Interest Expense Non Operating":293193000.0,"Interest Income Non Operating":30800000.0,"Operating Income":663081000.0,"Operating Expense":1707462000.0,"Other Operating Expenses":954037000.0,"Other Taxes":258727000.0,"Depreciation Amortization Depletion Income Statement":494698000.0,"Depreciation And Amortization In Income Statement":494698000.0,"Amortization":109103000.0,"Amortization Of Intangibles Income Statement":109103000.0,"Depreciation Income Statement":385595000.0,"Gross Profit":2370543000.0,"Cost Of Revenue":467557000.0,"Total Revenue":2838100000.0,"Operating Revenue":2834200000.0},"2025-03-31":{"Tax Effect Of Unusual Items":5040249.815779,"Tax Rate For Calcs":0.230148,"Normalized EBITDA":1831866000.0,"Total Unusual Items":21900000.0,"Total Unusual Items Excluding Goodwill":21900000.0,"Net Income From Continuing Operation Net Minority Interest":550788000.0,"Reconciled Depreciation":835028000.0,"Reconciled Cost Of Revenue":487451000.0,"EBITDA":1853766000.0,"EBIT":1018738000.0,"Net Interest Income":-266849000.0,"Interest Expense":300849000.0,"Interest Income":34000000.0,"Normalized Income":533928249.815779,"Net Income From Continuing And Discontinued Operation":550788000.0,"Total Expenses":3191961000.0,"Total Operating Income As Reported":926394000.0,"Diluted Average Shares":367677618.0,"Basic Average Shares":367320246.0,"Diluted EPS":1.5,"Basic EPS":1.5,"Diluted NI Availto Com Stockholders":550788000.0,"Net Income Common Stockholders":550788000.0,"Net Income":550788000.0,"Minority Interests":-1880000.0,"Net Income Including Noncontrolling Interests":552668000.0,"Net Income Continuous Operations":552668000.0,"Tax Provision":165221000.0,"Pretax Income":717889000.0,"Other Income Expense":58300000.0,"Other Non Operating Income Expenses":30400000.0,"Special Income Charges":23900000.0,"Gain On Sale Of Business":null,"Other Special Charges":-23900000.0,"Earnings From Equity Interest":6000000.0,"Gain On Sale Of Security":-2000000.0,"Net Non Operating Interest Income Expense":-266849000.0,"Interest Expense Non Operating":300849000.0,"Interest Income Non Operating":34000000.0,"Operating Income":926439000.0,"Operating Expense":2704510000.0,"Other Operating Expenses":1597887000.0,"Other Taxes":271595000.0,"Depreciation Amortization Depletion Income Statement":835028000.0,"Depreciation And Amortization In Income Statement":835028000.0,"Amortization":455449000.0,"Amortization Of Intangibles Income Statement":455449000.0,"Depreciation Income Statement":379579000.0,"Gross Profit":3630949000.0,"Cost Of Revenue":487451000.0,"Total Revenue":4118400000.0,"Operating Revenue":4081400000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Business":-297000000.0,"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,"Other Operating Expenses":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-03-31":{"Free Cash Flow":315015000.0,"Repayment Of Debt":-271721000.0,"Issuance Of Debt":1502574000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1009311000.0,"End Cash Position":337791000.0,"Beginning Cash Position":246245000.0,"Changes In Cash":91546000.0,"Financing Cash Flow":-82837000.0,"Cash Flow From Continuing Financing Activities":-82837000.0,"Net Other Financing Charges":-29342000.0,"Cash Dividends Paid":-291903000.0,"Preferred Stock Dividend Paid":-1880000.0,"Common Stock Dividend Paid":-290023000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":238408000.0,"Net Short Term Debt Issuance":-992445000.0,"Net Long Term Debt Issuance":1230853000.0,"Long Term Debt Payments":-271721000.0,"Long Term Debt Issuance":1502574000.0,"Investing Cash Flow":-1149943000.0,"Cash Flow From Continuing Investing Activities":-1149943000.0,"Net Other Investing Changes":-144511000.0,"Net Investment Purchase And Sale":3879000.0,"Sale Of Investment":40954000.0,"Purchase Of Investment":-37075000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-1009311000.0,"Purchase Of PPE":-1009311000.0,"Operating Cash Flow":1324326000.0,"Cash Flow From Continuing Operating Activities":1324326000.0,"Change In Working Capital":-304759000.0,"Change In Other Working Capital":105366000.0,"Change In Payables And Accrued Expense":-145387000.0,"Change In Payable":-145387000.0,"Change In Account Payable":-145387000.0,"Change In Receivables":-264738000.0,"Other Non Cash Items":144004000.0,"Deferred Tax":81402000.0,"Deferred Income Tax":81402000.0,"Depreciation Amortization Depletion":823245000.0,"Depreciation And Amortization":823245000.0,"Amortization Cash Flow":402764000.0,"Amortization Of Intangibles":402764000.0,"Depreciation":420481000.0,"Operating Gains Losses":-28287000.0,"Pension And Employee Benefit Expense":-28287000.0,"Net Income From Continuing Operations":608721000.0},"2025-12-31":{"Free Cash Flow":-67254000.0,"Repayment Of Debt":-124813000.0,"Issuance Of Debt":902071000.0,"Issuance Of Capital Stock":-9000.0,"Capital Expenditure":-983311000.0,"End Cash Position":246245000.0,"Beginning Cash Position":366728000.0,"Changes In Cash":-120483000.0,"Financing Cash Flow":-23160000.0,"Cash Flow From Continuing Financing Activities":-23160000.0,"Net Other Financing Charges":-4536000.0,"Cash Dividends Paid":-278525000.0,"Preferred Stock Dividend Paid":-1880000.0,"Common Stock Dividend Paid":-276645000.0,"Net Common Stock Issuance":-9000.0,"Common Stock Issuance":-9000.0,"Net Issuance Payments Of Debt":259910000.0,"Net Short Term Debt Issuance":7945000.0,"Net Long Term Debt Issuance":251965000.0,"Long Term Debt Payments":-650106000.0,"Long Term Debt Issuance":902071000.0,"Investing Cash Flow":-1013380000.0,"Cash Flow From Continuing Investing Activities":-1013380000.0,"Net Other Investing Changes":-39465000.0,"Net Investment Purchase And Sale":9509000.0,"Sale Of Investment":183061000.0,"Purchase Of Investment":-173552000.0,"Net Business Purchase And Sale":-113000.0,"Purchase Of Business":-113000.0,"Net PPE Purchase And Sale":-983311000.0,"Purchase Of PPE":-983311000.0,"Operating Cash Flow":916057000.0,"Cash Flow From Continuing Operating Activities":916057000.0,"Change In Working Capital":257879000.0,"Change In Other Working Capital":360111000.0,"Change In Payables And Accrued Expense":287460000.0,"Change In Payable":287460000.0,"Change In Account Payable":287460000.0,"Change In Receivables":-389692000.0,"Other Non Cash Items":-327201000.0,"Deferred Tax":11695000.0,"Deferred Income Tax":11695000.0,"Depreciation Amortization Depletion":571126000.0,"Depreciation And Amortization":571126000.0,"Amortization Cash Flow":163111000.0,"Amortization Of Intangibles":163111000.0,"Depreciation":408015000.0,"Operating Gains Losses":263372000.0,"Pension And Employee Benefit Expense":-20628000.0,"Net Income From Continuing Operations":423186000.0},"2025-09-30":{"Free Cash Flow":-26346000.0,"Repayment Of Debt":-259708000.0,"Issuance Of Debt":312089000.0,"Issuance Of Capital Stock":247377000.0,"Capital Expenditure":-1125957000.0,"End Cash Position":366728000.0,"Beginning Cash Position":437786000.0,"Changes In Cash":-71058000.0,"Financing Cash Flow":18927000.0,"Cash Flow From Continuing Financing Activities":18927000.0,"Net Other Financing Charges":-3381000.0,"Cash Dividends Paid":-277450000.0,"Preferred Stock Dividend Paid":-1880000.0,"Common Stock Dividend Paid":-275570000.0,"Net Common Stock Issuance":247377000.0,"Common Stock Issuance":247377000.0,"Net Issuance Payments Of Debt":52381000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":577674000.0,"Long Term Debt Payments":265585000.0,"Long Term Debt Issuance":312089000.0,"Investing Cash Flow":-1189596000.0,"Cash Flow From Continuing Investing Activities":-1189596000.0,"Net Other Investing Changes":-70188000.0,"Net Investment Purchase And Sale":6596000.0,"Sale Of Investment":132351000.0,"Purchase Of Investment":-125755000.0,"Net Business Purchase And Sale":-47000.0,"Purchase Of Business":-47000.0,"Net PPE Purchase And Sale":-1125957000.0,"Purchase Of PPE":-1125957000.0,"Operating Cash Flow":1099611000.0,"Cash Flow From Continuing Operating Activities":1099611000.0,"Change In Working Capital":-268673000.0,"Change In Other Working Capital":-298668000.0,"Change In Payables And Accrued Expense":-46761000.0,"Change In Payable":-46761000.0,"Change In Account Payable":-46761000.0,"Change In Receivables":76756000.0,"Other Non Cash Items":227167000.0,"Deferred Tax":4681000.0,"Deferred Income Tax":4681000.0,"Depreciation Amortization Depletion":503634000.0,"Depreciation And Amortization":503634000.0,"Amortization Cash Flow":108246000.0,"Amortization Of Intangibles":108246000.0,"Depreciation":395388000.0,"Operating Gains Losses":-20627000.0,"Pension And Employee Benefit Expense":-20627000.0,"Net Income From Continuing Operations":369429000.0},"2025-06-30":{"Free Cash Flow":15292000.0,"Repayment Of Debt":-737364000.0,"Issuance Of Debt":526786000.0,"Issuance Of Capital Stock":218021000.0,"Capital Expenditure":-1042017000.0,"End Cash Position":437786000.0,"Beginning Cash Position":200618000.0,"Changes In Cash":237168000.0,"Financing Cash Flow":283816000.0,"Cash Flow From Continuing Financing Activities":283816000.0,"Net Other Financing Charges":-3815000.0,"Cash Dividends Paid":-272506000.0,"Preferred Stock Dividend Paid":-1879000.0,"Common Stock Dividend Paid":-270627000.0,"Net Common Stock Issuance":218021000.0,"Common Stock Issuance":218021000.0,"Net Issuance Payments Of Debt":342116000.0,"Net Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-210578000.0,"Long Term Debt Payments":-737364000.0,"Long Term Debt Issuance":526786000.0,"Investing Cash Flow":-1103957000.0,"Cash Flow From Continuing Investing Activities":-1103957000.0,"Net Other Investing Changes":-66069000.0,"Net Investment Purchase And Sale":4166000.0,"Sale Of Investment":59892000.0,"Purchase Of Investment":-55726000.0,"Net Business Purchase And Sale":-37000.0,"Purchase Of Business":-37000.0,"Net PPE Purchase And Sale":-1042017000.0,"Purchase Of PPE":-1042017000.0,"Operating Cash Flow":1057309000.0,"Cash Flow From Continuing Operating Activities":1057309000.0,"Change In Working Capital":283611000.0,"Change In Other Working Capital":70987000.0,"Change In Payables And Accrued Expense":-25140000.0,"Change In Payable":-25140000.0,"Change In Account Payable":-25140000.0,"Change In Receivables":237764000.0,"Other Non Cash Items":-122508000.0,"Deferred Tax":67461000.0,"Deferred Income Tax":67461000.0,"Depreciation Amortization Depletion":494699000.0,"Depreciation And Amortization":494699000.0,"Amortization Cash Flow":109103000.0,"Amortization Of Intangibles":109103000.0,"Depreciation":385596000.0,"Operating Gains Losses":-20562000.0,"Pension And Employee Benefit Expense":-20562000.0,"Net Income From Continuing Operations":354608000.0},"2025-03-31":{"Free Cash Flow":33211000.0,"Repayment Of Debt":-321656000.0,"Issuance Of Debt":1201407000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-1007384000.0,"End Cash Position":200618000.0,"Beginning Cash Position":127308000.0,"Changes In Cash":73310000.0,"Financing Cash Flow":31945000.0,"Cash Flow From Continuing Financing Activities":31945000.0,"Net Other Financing Charges":-23000000.0,"Cash Dividends Paid":-272112000.0,"Preferred Stock Dividend Paid":-1880000.0,"Common Stock Dividend Paid":-270232000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":327057000.0,"Net Short Term Debt Issuance":-552694000.0,"Net Long Term Debt Issuance":879751000.0,"Long Term Debt Payments":-321656000.0,"Long Term Debt Issuance":1201407000.0,"Investing Cash Flow":-999230000.0,"Cash Flow From Continuing Investing Activities":-999230000.0,"Net Other Investing Changes":5700000.0,"Net Investment Purchase And Sale":2958000.0,"Sale Of Investment":64007000.0,"Purchase Of Investment":-61049000.0,"Net Business Purchase And Sale":-504000.0,"Purchase Of Business":-504000.0,"Net PPE Purchase And Sale":-1007384000.0,"Purchase Of PPE":-1007384000.0,"Operating Cash Flow":1040595000.0,"Cash Flow From Continuing Operating Activities":1040595000.0,"Change In Working Capital":-327779000.0,"Change In Other Working Capital":92572000.0,"Change In Payables And Accrued Expense":-131367000.0,"Change In Payable":-131367000.0,"Change In Account Payable":-131367000.0,"Change In Receivables":-288984000.0,"Other Non Cash Items":56013000.0,"Deferred Tax":-56524000.0,"Deferred Income Tax":-56524000.0,"Depreciation Amortization Depletion":835028000.0,"Depreciation And Amortization":835028000.0,"Amortization Cash Flow":455449000.0,"Amortization Of Intangibles":455449000.0,"Depreciation":379579000.0,"Operating Gains Losses":-18811000.0,"Pension And Employee Benefit Expense":-18811000.0,"Net Income From Continuing Operations":552668000.0},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":159269000.0,"Capital Expenditure":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,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":159269000.0,"Common Stock Issuance":159269000.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":1183293000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":null}}}