{"ticker":"EXEL","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":248885000.0,"Share Issued":248885000.0,"Total Debt":165929000.0,"Tangible Book Value":1780078000.0,"Invested Capital":1843762000.0,"Working Capital":888895000.0,"Net Tangible Assets":1780078000.0,"Capital Lease Obligations":165929000.0,"Common Stock Equity":1843762000.0,"Total Capitalization":1843762000.0,"Total Equity Gross Minority Interest":1843762000.0,"Stockholders Equity":1843762000.0,"Gains Losses Not Affecting Retained Earnings":-2013000.0,"Other Equity Adjustments":-2013000.0,"Retained Earnings":-262533000.0,"Additional Paid In Capital":2108059000.0,"Capital Stock":249000.0,"Common Stock":249000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":650472000.0,"Total Non Current Liabilities Net Minority Interest":288545000.0,"Other Non Current Liabilities":122616000.0,"Long Term Debt And Capital Lease Obligation":165929000.0,"Long Term Capital Lease Obligation":165929000.0,"Current Liabilities":361927000.0,"Other Current Liabilities":102662000.0,"Pensionand Other Post Retirement Benefit Plans Current":68629000.0,"Current Provisions":66711000.0,"Payables And Accrued Expenses":123925000.0,"Current Accrued Expenses":84863000.0,"Payables":39062000.0,"Accounts Payable":39062000.0,"Total Assets":2494234000.0,"Total Non Current Assets":1243412000.0,"Non Current Deferred Assets":294205000.0,"Non Current Deferred Taxes Assets":294205000.0,"Investments And Advances":544930000.0,"Investmentin Financial Assets":544930000.0,"Available For Sale Securities":544930000.0,"Goodwill And Other Intangible Assets":63684000.0,"Goodwill":63684000.0,"Net PPE":340593000.0,"Accumulated Depreciation":null,"Gross PPE":340593000.0,"Leases":null,"Construction In Progress":null,"Other Properties":340593000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":1250822000.0,"Other Current Assets":60495000.0,"Inventory":28729000.0,"Receivables":322213000.0,"Accounts Receivable":322213000.0,"Cash Cash Equivalents And Short Term Investments":839385000.0,"Other Short Term Investments":557937000.0,"Cash And Cash Equivalents":281448000.0},"2026-03-31":{"Ordinary Shares Number":253701000.0,"Share Issued":253701000.0,"Total Debt":169541000.0,"Tangible Book Value":1872064000.0,"Invested Capital":1935748000.0,"Working Capital":837662000.0,"Net Tangible Assets":1872064000.0,"Capital Lease Obligations":169541000.0,"Common Stock Equity":1935748000.0,"Total Capitalization":1935748000.0,"Total Equity Gross Minority Interest":1935748000.0,"Stockholders Equity":1935748000.0,"Gains Losses Not Affecting Retained Earnings":-415000.0,"Other Equity Adjustments":-415000.0,"Retained Earnings":-215794000.0,"Additional Paid In Capital":2151703000.0,"Capital Stock":254000.0,"Common Stock":254000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":657845000.0,"Total Non Current Liabilities Net Minority Interest":286870000.0,"Other Non Current Liabilities":117329000.0,"Long Term Debt And Capital Lease Obligation":169541000.0,"Long Term Capital Lease Obligation":169541000.0,"Current Liabilities":370975000.0,"Other Current Liabilities":100286000.0,"Pensionand Other Post Retirement Benefit Plans Current":87512000.0,"Current Provisions":65892000.0,"Payables And Accrued Expenses":117285000.0,"Current Accrued Expenses":93131000.0,"Payables":24154000.0,"Accounts Payable":24154000.0,"Total Assets":2593593000.0,"Total Non Current Assets":1384956000.0,"Non Current Deferred Assets":293730000.0,"Non Current Deferred Taxes Assets":293730000.0,"Investments And Advances":649144000.0,"Investmentin Financial Assets":649144000.0,"Available For Sale Securities":649144000.0,"Goodwill And Other Intangible Assets":63684000.0,"Goodwill":63684000.0,"Net PPE":378398000.0,"Accumulated Depreciation":null,"Gross PPE":378398000.0,"Leases":null,"Construction In Progress":null,"Other Properties":378398000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":1208637000.0,"Other Current Assets":75878000.0,"Inventory":26605000.0,"Receivables":328947000.0,"Accounts Receivable":328947000.0,"Cash Cash Equivalents And Short Term Investments":777207000.0,"Other Short Term Investments":551055000.0,"Cash And Cash Equivalents":226152000.0},"2025-12-31":{"Ordinary Shares Number":262483000.0,"Share Issued":262483000.0,"Total Debt":173038000.0,"Tangible Book Value":2097635000.0,"Invested Capital":2161319000.0,"Working Capital":1037645000.0,"Net Tangible Assets":2097635000.0,"Capital Lease Obligations":173038000.0,"Common Stock Equity":2161319000.0,"Total Capitalization":2161319000.0,"Total Equity Gross Minority Interest":2161319000.0,"Stockholders Equity":2161319000.0,"Gains Losses Not Affecting Retained Earnings":3476000.0,"Other Equity Adjustments":3476000.0,"Retained Earnings":-76830000.0,"Additional Paid In Capital":2234411000.0,"Capital Stock":262000.0,"Common Stock":262000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":683104000.0,"Total Non Current Liabilities Net Minority Interest":277460000.0,"Other Non Current Liabilities":104422000.0,"Long Term Debt And Capital Lease Obligation":173038000.0,"Long Term Capital Lease Obligation":173038000.0,"Current Liabilities":405644000.0,"Other Current Liabilities":125382000.0,"Pensionand Other Post Retirement Benefit Plans Current":102218000.0,"Current Provisions":59896000.0,"Payables And Accrued Expenses":118148000.0,"Current Accrued Expenses":88525000.0,"Payables":29623000.0,"Accounts Payable":29623000.0,"Total Assets":2844423000.0,"Total Non Current Assets":1401134000.0,"Non Current Deferred Assets":292582000.0,"Non Current Deferred Taxes Assets":292582000.0,"Investments And Advances":603603000.0,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":63684000.0,"Goodwill":63684000.0,"Net PPE":441265000.0,"Accumulated Depreciation":-132228000.0,"Gross PPE":573493000.0,"Leases":111087000.0,"Construction In Progress":3003000.0,"Other Properties":418595000.0,"Machinery Furniture Equipment":40808000.0,"Properties":0.0,"Current Assets":1443289000.0,"Other Current Assets":75596000.0,"Inventory":21686000.0,"Receivables":286916000.0,"Accounts Receivable":286916000.0,"Cash Cash Equivalents And Short Term Investments":1059091000.0,"Other Short Term Investments":576603000.0,"Cash And Cash Equivalents":482488000.0},"2025-09-30":{"Ordinary Shares Number":268098000.0,"Share Issued":268098000.0,"Total Debt":176463000.0,"Tangible Book Value":2097016000.0,"Invested Capital":2160700000.0,"Working Capital":1028480000.0,"Net Tangible Assets":2097016000.0,"Capital Lease Obligations":176463000.0,"Common Stock Equity":2160700000.0,"Total Capitalization":2160700000.0,"Total Equity Gross Minority Interest":2160700000.0,"Stockholders Equity":2160700000.0,"Gains Losses Not Affecting Retained Earnings":3565000.0,"Other Equity Adjustments":3565000.0,"Retained Earnings":-106061000.0,"Additional Paid In Capital":2262928000.0,"Capital Stock":268000.0,"Common Stock":268000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":662847000.0,"Total Non Current Liabilities Net Minority Interest":289070000.0,"Other Non Current Liabilities":112607000.0,"Long Term Debt And Capital Lease Obligation":176463000.0,"Long Term Capital Lease Obligation":176463000.0,"Current Liabilities":373777000.0,"Other Current Liabilities":104622000.0,"Pensionand Other Post Retirement Benefit Plans Current":104364000.0,"Current Provisions":58234000.0,"Payables And Accrued Expenses":106557000.0,"Current Accrued Expenses":81209000.0,"Payables":25348000.0,"Accounts Payable":25348000.0,"Total Assets":2823547000.0,"Total Non Current Assets":1421290000.0,"Non Current Deferred Assets":418582000.0,"Non Current Deferred Taxes Assets":418582000.0,"Investments And Advances":578287000.0,"Investmentin Financial Assets":578287000.0,"Available For Sale Securities":578287000.0,"Goodwill And Other Intangible Assets":63684000.0,"Goodwill":63684000.0,"Net PPE":360737000.0,"Accumulated Depreciation":null,"Gross PPE":360737000.0,"Leases":null,"Construction In Progress":null,"Other Properties":360737000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":1402257000.0,"Other Current Assets":76595000.0,"Inventory":27402000.0,"Receivables":309725000.0,"Accounts Receivable":309725000.0,"Cash Cash Equivalents And Short Term Investments":988535000.0,"Other Short Term Investments":612235000.0,"Cash And Cash Equivalents":376300000.0},"2025-06-30":{"Ordinary Shares Number":270132000.0,"Share Issued":270132000.0,"Total Debt":179842000.0,"Tangible Book Value":1969852000.0,"Invested Capital":2033536000.0,"Working Capital":844653000.0,"Net Tangible Assets":1969852000.0,"Capital Lease Obligations":179842000.0,"Common Stock Equity":2033536000.0,"Total Capitalization":2033536000.0,"Total Equity Gross Minority Interest":2033536000.0,"Stockholders Equity":2033536000.0,"Gains Losses Not Affecting Retained Earnings":1349000.0,"Other Equity Adjustments":1349000.0,"Retained Earnings":-219539000.0,"Additional Paid In Capital":2251456000.0,"Capital Stock":270000.0,"Common Stock":270000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":644545000.0,"Total Non Current Liabilities Net Minority Interest":308434000.0,"Other Non Current Liabilities":128592000.0,"Long Term Debt And Capital Lease Obligation":179842000.0,"Long Term Capital Lease Obligation":179842000.0,"Current Liabilities":336111000.0,"Other Current Liabilities":101365000.0,"Pensionand Other Post Retirement Benefit Plans Current":72250000.0,"Current Provisions":57276000.0,"Payables And Accrued Expenses":105220000.0,"Current Accrued Expenses":79399000.0,"Payables":25821000.0,"Accounts Payable":25821000.0,"Total Assets":2678081000.0,"Total Non Current Assets":1497317000.0,"Non Current Deferred Assets":419241000.0,"Non Current Deferred Taxes Assets":419241000.0,"Investments And Advances":594652000.0,"Investmentin Financial Assets":594652000.0,"Available For Sale Securities":594652000.0,"Goodwill And Other Intangible Assets":63684000.0,"Goodwill":63684000.0,"Net PPE":419740000.0,"Accumulated Depreciation":null,"Gross PPE":419740000.0,"Leases":null,"Construction In Progress":null,"Other Properties":419740000.0,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":1180764000.0,"Other Current Assets":73829000.0,"Inventory":23483000.0,"Receivables":292354000.0,"Accounts Receivable":292354000.0,"Cash Cash Equivalents And Short Term Investments":791098000.0,"Other Short Term Investments":626665000.0,"Cash And Cash Equivalents":164433000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":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,"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,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Current Liabilities":null,"Other Current Liabilities":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-100732000.0,"Gross PPE":null,"Leases":108277000.0,"Construction In Progress":2875000.0,"Other Properties":null,"Machinery Furniture Equipment":38536000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.192738,"Normalized EBITDA":255398000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":212050000.0,"Reconciled Depreciation":6984000.0,"Reconciled Cost Of Revenue":20657000.0,"EBITDA":255398000.0,"EBIT":248414000.0,"Net Interest Income":14210000.0,"Interest Income":14210000.0,"Normalized Income":212050000.0,"Net Income From Continuing And Discontinued Operation":212050000.0,"Total Expenses":380276000.0,"Total Operating Income As Reported":248414000.0,"Diluted Average Shares":259675000.0,"Basic Average Shares":250808000.0,"Diluted EPS":0.82,"Basic EPS":0.85,"Diluted NI Availto Com Stockholders":212050000.0,"Net Income Common Stockholders":212050000.0,"Net Income":212050000.0,"Net Income Including Noncontrolling Interests":212050000.0,"Net Income Continuous Operations":212050000.0,"Tax Provision":50628000.0,"Pretax Income":262678000.0,"Other Income Expense":54000.0,"Other Non Operating Income Expenses":54000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":14210000.0,"Interest Income Non Operating":14210000.0,"Operating Income":248414000.0,"Operating Expense":359619000.0,"Research And Development":211987000.0,"Selling General And Administration":147632000.0,"General And Administrative Expense":147632000.0,"Other Gand A":127413000.0,"Salaries And Wages":20219000.0,"Gross Profit":608033000.0,"Cost Of Revenue":20657000.0,"Total Revenue":628690000.0,"Operating Revenue":872592000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.214,"Normalized EBITDA":258289000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":210467000.0,"Reconciled Depreciation":6948000.0,"Reconciled Cost Of Revenue":19953000.0,"EBITDA":258289000.0,"EBIT":251341000.0,"Net Interest Income":16127000.0,"Interest Income":16127000.0,"Normalized Income":210467000.0,"Net Income From Continuing And Discontinued Operation":210467000.0,"Total Expenses":359471000.0,"Total Operating Income As Reported":251341000.0,"Diluted Average Shares":267322000.0,"Basic Average Shares":258329000.0,"Diluted EPS":0.79,"Basic EPS":0.81,"Diluted NI Availto Com Stockholders":210467000.0,"Net Income Common Stockholders":210467000.0,"Net Income":210467000.0,"Net Income Including Noncontrolling Interests":210467000.0,"Net Income Continuous Operations":210467000.0,"Tax Provision":57220000.0,"Pretax Income":267687000.0,"Other Income Expense":219000.0,"Other Non Operating Income Expenses":219000.0,"Special Income Charges":null,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":16127000.0,"Interest Income Non Operating":16127000.0,"Operating Income":251341000.0,"Operating Expense":339518000.0,"Research And Development":199916000.0,"Selling General And Administration":139602000.0,"General And Administrative Expense":139602000.0,"Other Gand A":122870000.0,"Salaries And Wages":16732000.0,"Gross Profit":590859000.0,"Cost Of Revenue":19953000.0,"Total Revenue":610812000.0,"Operating Revenue":851189000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-22411.194833,"Tax Rate For Calcs":0.032293,"Normalized EBITDA":243550000.0,"Total Unusual Items":-694000.0,"Total Unusual Items Excluding Goodwill":-694000.0,"Net Income From Continuing Operation Net Minority Interest":244528000.0,"Reconciled Depreciation":6946000.0,"Reconciled Cost Of Revenue":26481000.0,"EBITDA":242856000.0,"EBIT":235910000.0,"Net Interest Income":17426000.0,"Interest Income":17426000.0,"Normalized Income":245199588.805167,"Net Income From Continuing And Discontinued Operation":244528000.0,"Total Expenses":362753000.0,"Total Operating Income As Reported":235216000.0,"Diluted Average Shares":276348000.0,"Basic Average Shares":266458000.0,"Diluted EPS":0.88,"Basic EPS":0.92,"Diluted NI Availto Com Stockholders":244528000.0,"Net Income Common Stockholders":244528000.0,"Net Income":244528000.0,"Net Income Including Noncontrolling Interests":244528000.0,"Net Income Continuous Operations":244528000.0,"Tax Provision":8160000.0,"Pretax Income":252688000.0,"Other Income Expense":-648000.0,"Other Non Operating Income Expenses":46000.0,"Special Income Charges":-694000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":694000.0,"Net Non Operating Interest Income Expense":17426000.0,"Interest Income Non Operating":17426000.0,"Operating Income":235910000.0,"Operating Expense":336272000.0,"Research And Development":213248000.0,"Selling General And Administration":123024000.0,"General And Administrative Expense":123024000.0,"Other Gand A":109701000.0,"Salaries And Wages":13323000.0,"Gross Profit":572182000.0,"Cost Of Revenue":26481000.0,"Total Revenue":598663000.0,"Operating Revenue":813849000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-4617128.0,"Tax Rate For Calcs":0.233,"Normalized EBITDA":283594000.0,"Total Unusual Items":-19816000.0,"Total Unusual Items Excluding Goodwill":-19816000.0,"Net Income From Continuing Operation Net Minority Interest":193578000.0,"Reconciled Depreciation":7422000.0,"Reconciled Cost Of Revenue":18574000.0,"EBITDA":263778000.0,"EBIT":256356000.0,"Net Interest Income":15922000.0,"Interest Income":15922000.0,"Normalized Income":208776872.0,"Net Income From Continuing And Discontinued Operation":193578000.0,"Total Expenses":341399000.0,"Total Operating Income As Reported":236540000.0,"Diluted Average Shares":278535000.0,"Basic Average Shares":268421000.0,"Diluted EPS":0.69,"Basic EPS":0.72,"Diluted NI Availto Com Stockholders":193578000.0,"Net Income Common Stockholders":193578000.0,"Net Income":193578000.0,"Net Income Including Noncontrolling Interests":193578000.0,"Net Income Continuous Operations":193578000.0,"Tax Provision":58835000.0,"Pretax Income":252413000.0,"Other Income Expense":-19865000.0,"Other Non Operating Income Expenses":-49000.0,"Special Income Charges":-19816000.0,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":19816000.0,"Net Non Operating Interest Income Expense":15922000.0,"Interest Income Non Operating":15922000.0,"Operating Income":256356000.0,"Operating Expense":322825000.0,"Research And Development":199164000.0,"Selling General And Administration":123661000.0,"General And Administrative Expense":123661000.0,"Other Gand A":103129000.0,"Salaries And Wages":20532000.0,"Gross Profit":579181000.0,"Cost Of Revenue":18574000.0,"Total Revenue":597755000.0,"Operating Revenue":836508000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.197761,"Normalized EBITDA":220918000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":184848000.0,"Reconciled Depreciation":7342000.0,"Reconciled Cost Of Revenue":19470000.0,"EBITDA":220918000.0,"EBIT":213576000.0,"Net Interest Income":16789000.0,"Interest Income":16789000.0,"Normalized Income":184848000.0,"Net Income From Continuing And Discontinued Operation":184848000.0,"Total Expenses":354685000.0,"Total Operating Income As Reported":213576000.0,"Diluted Average Shares":284393000.0,"Basic Average Shares":272583000.0,"Diluted EPS":0.65,"Basic EPS":0.68,"Diluted NI Availto Com Stockholders":184848000.0,"Net Income Common Stockholders":184848000.0,"Net Income":184848000.0,"Net Income Including Noncontrolling Interests":184848000.0,"Net Income Continuous Operations":184848000.0,"Tax Provision":45567000.0,"Pretax Income":230415000.0,"Other Income Expense":50000.0,"Other Non Operating Income Expenses":50000.0,"Special Income Charges":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":16789000.0,"Interest Income Non Operating":16789000.0,"Operating Income":213576000.0,"Operating Expense":335215000.0,"Research And Development":200356000.0,"Selling General And Administration":134859000.0,"General And Administrative Expense":134859000.0,"Other Gand A":112931000.0,"Salaries And Wages":21928000.0,"Gross Profit":548791000.0,"Cost Of Revenue":19470000.0,"Total Revenue":568261000.0,"Operating Revenue":794581000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest 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,"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":0.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":-254000.0,"Total Unusual Items Excluding Goodwill":-254000.0,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest 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,"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":-254000.0,"Impairment Of Capital Assets":153000.0,"Restructuring And Mergern Acquisition":101000.0,"Net Non Operating Interest Income Expense":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":298425000.0,"Repurchase Of Capital Stock":-322974000.0,"Capital Expenditure":-9316000.0,"End Cash Position":281448000.0,"Beginning Cash Position":226152000.0,"Changes In Cash":55296000.0,"Financing Cash Flow":-343875000.0,"Cash Flow From Continuing Financing Activities":-343875000.0,"Net Other Financing Charges":-36341000.0,"Proceeds From Stock Option Exercised":15440000.0,"Net Common Stock Issuance":-322974000.0,"Common Stock Payments":-322974000.0,"Investing Cash Flow":91430000.0,"Cash Flow From Continuing Investing Activities":91430000.0,"Net Investment Purchase And Sale":100746000.0,"Sale Of Investment":169268000.0,"Purchase Of Investment":-68522000.0,"Net Intangibles Purchase And Sale":-2500000.0,"Purchase Of Intangibles":-2500000.0,"Net PPE Purchase And Sale":-6816000.0,"Purchase Of PPE":-6816000.0,"Operating Cash Flow":307741000.0,"Cash Flow From Continuing Operating Activities":307741000.0,"Change In Working Capital":42918000.0,"Change In Payables And Accrued Expense":-4275000.0,"Change In Accrued Expense":-9306000.0,"Change In Payable":5031000.0,"Change In Account Payable":5031000.0,"Change In Prepaid Assets":40503000.0,"Change In Inventory":-44000.0,"Change In Receivables":6734000.0,"Changes In Account Receivables":6734000.0,"Other Non Cash Items":13226000.0,"Stock Based Compensation":32563000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":6984000.0,"Depreciation And Amortization":6984000.0,"Depreciation":null,"Net Income From Continuing Operations":212050000.0},"2026-03-31":{"Free Cash Flow":249811000.0,"Repurchase Of Capital Stock":-430352000.0,"Capital Expenditure":-2034000.0,"End Cash Position":226152000.0,"Beginning Cash Position":482488000.0,"Changes In Cash":-256336000.0,"Financing Cash Flow":-457111000.0,"Cash Flow From Continuing Financing Activities":-457111000.0,"Net Other Financing Charges":-34231000.0,"Proceeds From Stock Option Exercised":7472000.0,"Net Common Stock Issuance":-430352000.0,"Common Stock Payments":-430352000.0,"Investing Cash Flow":-51070000.0,"Cash Flow From Continuing Investing Activities":-51070000.0,"Net Investment Purchase And Sale":-49036000.0,"Sale Of Investment":225125000.0,"Purchase Of Investment":-274161000.0,"Net Intangibles Purchase And Sale":-525000.0,"Purchase Of Intangibles":-525000.0,"Net PPE Purchase And Sale":-1509000.0,"Purchase Of PPE":-1509000.0,"Operating Cash Flow":251845000.0,"Cash Flow From Continuing Operating Activities":251845000.0,"Change In Working Capital":-620000.0,"Change In Payables And Accrued Expense":-13853000.0,"Change In Accrued Expense":4044000.0,"Change In Payable":-17897000.0,"Change In Account Payable":-17897000.0,"Change In Prepaid Assets":58653000.0,"Change In Inventory":-3389000.0,"Change In Receivables":-42031000.0,"Changes In Account Receivables":-42031000.0,"Other Non Cash Items":6000000.0,"Stock Based Compensation":29050000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":6948000.0,"Depreciation And Amortization":6948000.0,"Depreciation":6948000.0,"Net Income From Continuing Operations":210467000.0},"2025-12-31":{"Free Cash Flow":326358000.0,"Repurchase Of Capital Stock":-257618000.0,"Capital Expenditure":-7157000.0,"End Cash Position":482488000.0,"Beginning Cash Position":376300000.0,"Changes In Cash":106188000.0,"Financing Cash Flow":-254568000.0,"Cash Flow From Continuing Financing Activities":-254568000.0,"Net Other Financing Charges":-4825000.0,"Proceeds From Stock Option Exercised":7875000.0,"Net Common Stock Issuance":-257618000.0,"Common Stock Payments":-257618000.0,"Investing Cash Flow":27241000.0,"Cash Flow From Continuing Investing Activities":27241000.0,"Net Investment Purchase And Sale":34398000.0,"Sale Of Investment":189339000.0,"Purchase Of Investment":-154941000.0,"Net Intangibles Purchase And Sale":-6000000.0,"Purchase Of Intangibles":-6000000.0,"Net PPE Purchase And Sale":-1157000.0,"Purchase Of PPE":-1157000.0,"Operating Cash Flow":333515000.0,"Cash Flow From Continuing Operating Activities":333515000.0,"Change In Working Capital":-72964000.0,"Change In Payables And Accrued Expense":-12545000.0,"Change In Accrued Expense":355000.0,"Change In Payable":-12900000.0,"Change In Account Payable":-12900000.0,"Change In Prepaid Assets":-97034000.0,"Change In Inventory":13806000.0,"Change In Receivables":22809000.0,"Changes In Account Receivables":22809000.0,"Other Non Cash Items":8671000.0,"Stock Based Compensation":20097000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":6946000.0,"Depreciation And Amortization":6946000.0,"Depreciation":null,"Net Income From Continuing Operations":244528000.0},"2025-09-30":{"Free Cash Flow":283591000.0,"Repurchase Of Capital Stock":-104035000.0,"Capital Expenditure":-6731000.0,"End Cash Position":376300000.0,"Beginning Cash Position":164433000.0,"Changes In Cash":211867000.0,"Financing Cash Flow":-103860000.0,"Cash Flow From Continuing Financing Activities":-103860000.0,"Net Other Financing Charges":-3377000.0,"Proceeds From Stock Option Exercised":3552000.0,"Net Common Stock Issuance":-104035000.0,"Common Stock Payments":-104035000.0,"Investing Cash Flow":25405000.0,"Cash Flow From Continuing Investing Activities":25405000.0,"Net Investment Purchase And Sale":32136000.0,"Sale Of Investment":221506000.0,"Purchase Of Investment":-189370000.0,"Net Intangibles Purchase And Sale":-5249000.0,"Purchase Of Intangibles":-5249000.0,"Net PPE Purchase And Sale":-1482000.0,"Purchase Of PPE":-1482000.0,"Operating Cash Flow":290322000.0,"Cash Flow From Continuing Operating Activities":290322000.0,"Change In Working Capital":44788000.0,"Change In Payables And Accrued Expense":18658000.0,"Change In Accrued Expense":903000.0,"Change In Payable":17755000.0,"Change In Account Payable":17755000.0,"Change In Prepaid Assets":47649000.0,"Change In Inventory":-4149000.0,"Change In Receivables":-17370000.0,"Changes In Account Receivables":-17370000.0,"Other Non Cash Items":13649000.0,"Stock Based Compensation":30885000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":7422000.0,"Depreciation And Amortization":7422000.0,"Depreciation":null,"Net Income From Continuing Operations":193578000.0},"2025-06-30":{"Free Cash Flow":45405000.0,"Repurchase Of Capital Stock":-301924000.0,"Capital Expenditure":-3588000.0,"End Cash Position":164433000.0,"Beginning Cash Position":183752000.0,"Changes In Cash":-19319000.0,"Financing Cash Flow":-316343000.0,"Cash Flow From Continuing Financing Activities":-316343000.0,"Net Other Financing Charges":-40502000.0,"Proceeds From Stock Option Exercised":26083000.0,"Net Common Stock Issuance":-301924000.0,"Common Stock Payments":-301924000.0,"Investing Cash Flow":248031000.0,"Cash Flow From Continuing Investing Activities":248031000.0,"Net Investment Purchase And Sale":251619000.0,"Sale Of Investment":353104000.0,"Purchase Of Investment":-101485000.0,"Net Intangibles Purchase And Sale":-750000.0,"Purchase Of Intangibles":-750000.0,"Net PPE Purchase And Sale":-2838000.0,"Purchase Of PPE":-2838000.0,"Operating Cash Flow":48993000.0,"Cash Flow From Continuing Operating Activities":48993000.0,"Change In Working Capital":-180257000.0,"Change In Payables And Accrued Expense":-67472000.0,"Change In Accrued Expense":-3964000.0,"Change In Payable":-63508000.0,"Change In Account Payable":-63508000.0,"Change In Prepaid Assets":-104706000.0,"Change In Inventory":2639000.0,"Change In Receivables":-10718000.0,"Changes In Account Receivables":-10718000.0,"Other Non Cash Items":989000.0,"Stock Based Compensation":36071000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":7342000.0,"Depreciation And Amortization":7342000.0,"Depreciation":null,"Net Income From Continuing Operations":184848000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":7345000.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"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,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":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 Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":153000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}