{"ticker":"EXP","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":30804441.0,"Share Issued":30804441.0,"Net Debt":1523472000.0,"Total Debt":1795407000.0,"Tangible Book Value":904065000.0,"Invested Capital":3243943000.0,"Working Capital":641757000.0,"Net Tangible Assets":904065000.0,"Capital Lease Obligations":38396000.0,"Common Stock Equity":1486932000.0,"Total Capitalization":3228943000.0,"Total Equity Gross Minority Interest":1486932000.0,"Stockholders Equity":1486932000.0,"Gains Losses Not Affecting Retained Earnings":-4285000.0,"Other Equity Adjustments":-4285000.0,"Retained Earnings":1490909000.0,"Additional Paid In Capital":0.0,"Capital Stock":308000.0,"Common Stock":308000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2421233000.0,"Total Non Current Liabilities Net Minority Interest":2133632000.0,"Other Non Current Liabilities":68236000.0,"Non Current Deferred Liabilities":289673000.0,"Non Current Deferred Taxes Liabilities":289673000.0,"Long Term Debt And Capital Lease Obligation":1775723000.0,"Long Term Capital Lease Obligation":33712000.0,"Long Term Debt":1742011000.0,"Current Liabilities":287601000.0,"Current Debt And Capital Lease Obligation":19684000.0,"Current Capital Lease Obligation":4684000.0,"Current Debt":15000000.0,"Other Current Borrowings":15000000.0,"Payables And Accrued Expenses":267917000.0,"Current Accrued Expenses":81102000.0,"Interest Payable":21209000.0,"Payables":186815000.0,"Dividends Payable":7956000.0,"Total Tax Payable":21977000.0,"Income Tax Payable":2787000.0,"Accounts Payable":156882000.0,"Total Assets":3908165000.0,"Total Non Current Assets":2978807000.0,"Other Non Current Assets":52384000.0,"Investments And Advances":162921000.0,"Long Term Equity Investment":162921000.0,"Investmentsin Joint Venturesat Cost":162921000.0,"Goodwill And Other Intangible Assets":582867000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":2180635000.0,"Accumulated Depreciation":null,"Gross PPE":2180635000.0,"Construction In Progress":null,"Other Properties":2180635000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":929358000.0,"Other Current Assets":16119000.0,"Inventory":379573000.0,"Other Inventories":8555000.0,"Finished Goods":78271000.0,"Raw Materials":292747000.0,"Receivables":300127000.0,"Taxes Receivable":6309000.0,"Accounts Receivable":293818000.0,"Allowance For Doubtful Accounts Receivable":-6700000.0,"Gross Accounts Receivable":300518000.0,"Cash Cash Equivalents And Short Term Investments":233539000.0,"Cash And Cash Equivalents":233539000.0},"2026-03-31":{"Ordinary Shares Number":31227012.0,"Share Issued":31227012.0,"Net Debt":1462161000.0,"Total Debt":1796784000.0,"Tangible Book Value":889385000.0,"Invested Capital":3234909000.0,"Working Capital":690734000.0,"Net Tangible Assets":889385000.0,"Capital Lease Obligations":36703000.0,"Common Stock Equity":1474828000.0,"Total Capitalization":3219909000.0,"Total Equity Gross Minority Interest":1474828000.0,"Stockholders Equity":1474828000.0,"Gains Losses Not Affecting Retained Earnings":-4404000.0,"Other Equity Adjustments":-4404000.0,"Retained Earnings":1478920000.0,"Additional Paid In Capital":0.0,"Capital Stock":312000.0,"Common Stock":312000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2367416000.0,"Total Non Current Liabilities Net Minority Interest":2107261000.0,"Other Non Current Liabilities":66959000.0,"Non Current Deferred Liabilities":262662000.0,"Non Current Deferred Taxes Liabilities":262662000.0,"Long Term Debt And Capital Lease Obligation":1777640000.0,"Long Term Capital Lease Obligation":32559000.0,"Long Term Debt":1745081000.0,"Current Liabilities":260155000.0,"Current Debt And Capital Lease Obligation":19144000.0,"Current Capital Lease Obligation":4144000.0,"Current Debt":15000000.0,"Other Current Borrowings":15000000.0,"Payables And Accrued Expenses":241011000.0,"Current Accrued Expenses":79513000.0,"Interest Payable":7208000.0,"Payables":161498000.0,"Dividends Payable":8062000.0,"Total Tax Payable":14552000.0,"Income Tax Payable":null,"Accounts Payable":138884000.0,"Total Assets":3842244000.0,"Total Non Current Assets":2891355000.0,"Other Non Current Assets":51866000.0,"Investments And Advances":160078000.0,"Long Term Equity Investment":160078000.0,"Investmentsin Joint Venturesat Cost":160078000.0,"Goodwill And Other Intangible Assets":585443000.0,"Other Intangible Assets":114770000.0,"Goodwill":470673000.0,"Net PPE":2093968000.0,"Accumulated Depreciation":-1762700000.0,"Gross PPE":3856668000.0,"Construction In Progress":417798000.0,"Other Properties":29346000.0,"Machinery Furniture Equipment":2730743000.0,"Buildings And Improvements":301209000.0,"Land And Improvements":377572000.0,"Properties":0.0,"Current Assets":950889000.0,"Other Current Assets":8469000.0,"Inventory":408391000.0,"Other Inventories":10675000.0,"Finished Goods":79366000.0,"Raw Materials":318350000.0,"Receivables":236109000.0,"Taxes Receivable":7536000.0,"Accounts Receivable":228573000.0,"Allowance For Doubtful Accounts Receivable":-6300000.0,"Gross Accounts Receivable":234873000.0,"Cash Cash Equivalents And Short Term Investments":297920000.0,"Cash And Cash Equivalents":297920000.0},"2025-12-31":{"Ordinary Shares Number":31554877.0,"Share Issued":31554877.0,"Net Debt":1344180000.0,"Total Debt":1800812000.0,"Tangible Book Value":905606000.0,"Invested Capital":3256804000.0,"Working Capital":790612000.0,"Net Tangible Assets":905606000.0,"Capital Lease Obligations":37633000.0,"Common Stock Equity":1493625000.0,"Total Capitalization":3241804000.0,"Total Equity Gross Minority Interest":1493625000.0,"Stockholders Equity":1493625000.0,"Gains Losses Not Affecting Retained Earnings":-3002000.0,"Other Equity Adjustments":-3002000.0,"Retained Earnings":1496311000.0,"Additional Paid In Capital":0.0,"Capital Stock":316000.0,"Common Stock":316000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2349810000.0,"Total Non Current Liabilities Net Minority Interest":2108307000.0,"Other Non Current Liabilities":65836000.0,"Non Current Deferred Liabilities":260900000.0,"Non Current Deferred Taxes Liabilities":260900000.0,"Long Term Debt And Capital Lease Obligation":1781571000.0,"Long Term Capital Lease Obligation":33392000.0,"Long Term Debt":1748179000.0,"Current Liabilities":241503000.0,"Current Debt And Capital Lease Obligation":19241000.0,"Current Capital Lease Obligation":4241000.0,"Current Debt":15000000.0,"Other Current Borrowings":15000000.0,"Payables And Accrued Expenses":222262000.0,"Current Accrued Expenses":76429000.0,"Interest Payable":5852000.0,"Payables":145833000.0,"Dividends Payable":8164000.0,"Total Tax Payable":13428000.0,"Income Tax Payable":1774000.0,"Accounts Payable":124241000.0,"Total Assets":3843435000.0,"Total Non Current Assets":2811320000.0,"Other Non Current Assets":53743000.0,"Investments And Advances":154622000.0,"Long Term Equity Investment":154622000.0,"Investmentsin Joint Venturesat Cost":154622000.0,"Goodwill And Other Intangible Assets":588019000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":2014936000.0,"Accumulated Depreciation":null,"Gross PPE":2014936000.0,"Construction In Progress":null,"Other Properties":2014936000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1032115000.0,"Other Current Assets":11603000.0,"Inventory":384879000.0,"Other Inventories":12434000.0,"Finished Goods":71443000.0,"Raw Materials":301002000.0,"Receivables":216634000.0,"Taxes Receivable":8123000.0,"Accounts Receivable":208511000.0,"Allowance For Doubtful Accounts Receivable":-6800000.0,"Gross Accounts Receivable":215311000.0,"Cash Cash Equivalents And Short Term Investments":418999000.0,"Cash And Cash Equivalents":418999000.0},"2025-09-30":{"Ordinary Shares Number":32202392.0,"Share Issued":32202392.0,"Net Debt":1251417000.0,"Total Debt":1325220000.0,"Tangible Book Value":946498000.0,"Invested Capital":2823508000.0,"Working Capital":424089000.0,"Net Tangible Assets":946498000.0,"Capital Lease Obligations":38770000.0,"Common Stock Equity":1537058000.0,"Total Capitalization":2808508000.0,"Total Equity Gross Minority Interest":1537058000.0,"Stockholders Equity":1537058000.0,"Gains Losses Not Affecting Retained Earnings":-3043000.0,"Other Equity Adjustments":-3043000.0,"Retained Earnings":1539779000.0,"Additional Paid In Capital":0.0,"Capital Stock":322000.0,"Common Stock":322000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1872220000.0,"Total Non Current Liabilities Net Minority Interest":1625009000.0,"Other Non Current Liabilities":66240000.0,"Non Current Deferred Liabilities":253071000.0,"Non Current Deferred Taxes Liabilities":253071000.0,"Long Term Debt And Capital Lease Obligation":1305698000.0,"Long Term Capital Lease Obligation":34248000.0,"Long Term Debt":1271450000.0,"Current Liabilities":247211000.0,"Current Debt And Capital Lease Obligation":19522000.0,"Current Capital Lease Obligation":4522000.0,"Current Debt":15000000.0,"Other Current Borrowings":15000000.0,"Payables And Accrued Expenses":227689000.0,"Current Accrued Expenses":68502000.0,"Interest Payable":6470000.0,"Payables":159187000.0,"Dividends Payable":8289000.0,"Total Tax Payable":17981000.0,"Income Tax Payable":1949000.0,"Accounts Payable":132917000.0,"Total Assets":3409278000.0,"Total Non Current Assets":2737978000.0,"Other Non Current Assets":56510000.0,"Investments And Advances":150202000.0,"Long Term Equity Investment":150202000.0,"Investmentsin Joint Venturesat Cost":150202000.0,"Goodwill And Other Intangible Assets":590560000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":1940706000.0,"Accumulated Depreciation":null,"Gross PPE":1940706000.0,"Construction In Progress":null,"Other Properties":1940706000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":671300000.0,"Other Current Assets":13562000.0,"Inventory":370207000.0,"Other Inventories":10024000.0,"Finished Goods":63449000.0,"Raw Materials":296734000.0,"Receivables":252498000.0,"Taxes Receivable":1725000.0,"Accounts Receivable":250773000.0,"Allowance For Doubtful Accounts Receivable":-6700000.0,"Gross Accounts Receivable":257473000.0,"Cash Cash Equivalents And Short Term Investments":35033000.0,"Cash And Cash Equivalents":35033000.0},"2025-06-30":{"Ordinary Shares Number":32582297.0,"Share Issued":32582297.0,"Net Debt":1250144000.0,"Total Debt":1349694000.0,"Tangible Book Value":898611000.0,"Invested Capital":2801657000.0,"Working Capital":464007000.0,"Net Tangible Assets":898611000.0,"Capital Lease Obligations":39811000.0,"Common Stock Equity":1491774000.0,"Total Capitalization":2786657000.0,"Total Equity Gross Minority Interest":1491774000.0,"Stockholders Equity":1491774000.0,"Gains Losses Not Affecting Retained Earnings":-3084000.0,"Other Equity Adjustments":-3084000.0,"Retained Earnings":1494532000.0,"Additional Paid In Capital":0.0,"Capital Stock":326000.0,"Common Stock":326000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":1905540000.0,"Total Non Current Liabilities Net Minority Interest":1637182000.0,"Other Non Current Liabilities":64498000.0,"Non Current Deferred Liabilities":242678000.0,"Non Current Deferred Taxes Liabilities":242678000.0,"Long Term Debt And Capital Lease Obligation":1330006000.0,"Long Term Capital Lease Obligation":35123000.0,"Long Term Debt":1294883000.0,"Current Liabilities":268358000.0,"Current Debt And Capital Lease Obligation":19688000.0,"Current Capital Lease Obligation":4688000.0,"Current Debt":15000000.0,"Other Current Borrowings":15000000.0,"Payables And Accrued Expenses":248670000.0,"Current Accrued Expenses":64673000.0,"Interest Payable":12541000.0,"Payables":183997000.0,"Dividends Payable":8378000.0,"Total Tax Payable":39394000.0,"Income Tax Payable":24768000.0,"Accounts Payable":136225000.0,"Total Assets":3397314000.0,"Total Non Current Assets":2664949000.0,"Other Non Current Assets":55182000.0,"Investments And Advances":143893000.0,"Long Term Equity Investment":143893000.0,"Investmentsin Joint Venturesat Cost":143893000.0,"Goodwill And Other Intangible Assets":593163000.0,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":1872711000.0,"Accumulated Depreciation":null,"Gross PPE":1872711000.0,"Construction In Progress":null,"Other Properties":1872711000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":732365000.0,"Other Current Assets":14443000.0,"Inventory":393401000.0,"Other Inventories":7124000.0,"Finished Goods":79620000.0,"Raw Materials":306657000.0,"Receivables":264782000.0,"Taxes Receivable":1384000.0,"Accounts Receivable":263398000.0,"Allowance For Doubtful Accounts Receivable":-6600000.0,"Gross Accounts Receivable":269998000.0,"Cash Cash Equivalents And Short Term Investments":59739000.0,"Cash And Cash Equivalents":59739000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dividends Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":125858000.0,"Goodwill":469894000.0,"Net PPE":null,"Accumulated Depreciation":-1630146000.0,"Gross PPE":null,"Construction In Progress":178172000.0,"Other Properties":null,"Machinery Furniture Equipment":2567537000.0,"Buildings And Improvements":312872000.0,"Land And Improvements":364547000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":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},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dividends Payable":null,"Total Tax Payable":null,"Income Tax Payable":3090000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":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,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Taxes Receivable":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}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.22,"Normalized EBITDA":187846000.0,"Net Income From Continuing Operation Net Minority Interest":102127000.0,"Reconciled Depreciation":41199000.0,"Reconciled Cost Of Revenue":489721000.0,"EBITDA":187846000.0,"EBIT":146647000.0,"Net Interest Income":-12947000.0,"Interest Expense":14962000.0,"Interest Income":2015000.0,"Normalized Income":102127000.0,"Net Income From Continuing And Discontinued Operation":102127000.0,"Total Expenses":509923000.0,"Diluted Average Shares":31088474.0,"Basic Average Shares":30936307.0,"Diluted EPS":3.29,"Basic EPS":3.3,"Diluted NI Availto Com Stockholders":102127000.0,"Net Income Common Stockholders":102127000.0,"Net Income":102127000.0,"Net Income Including Noncontrolling Interests":102127000.0,"Net Income Continuous Operations":102127000.0,"Tax Provision":29558000.0,"Pretax Income":131685000.0,"Other Income Expense":3589000.0,"Other Non Operating Income Expenses":746000.0,"Earnings From Equity Interest":2843000.0,"Net Non Operating Interest Income Expense":-12947000.0,"Interest Expense Non Operating":14962000.0,"Interest Income Non Operating":2015000.0,"Operating Income":141043000.0,"Operating Expense":20202000.0,"Selling General And Administration":20202000.0,"General And Administrative Expense":20202000.0,"Other Gand A":20202000.0,"Gross Profit":161245000.0,"Cost Of Revenue":489721000.0,"Total Revenue":650966000.0,"Operating Revenue":650966000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.232601,"Normalized EBITDA":134676000.0,"Net Income From Continuing Operation Net Minority Interest":60161000.0,"Reconciled Depreciation":40503000.0,"Reconciled Cost Of Revenue":372780000.0,"EBITDA":134676000.0,"EBIT":94173000.0,"Net Interest Income":-11692000.0,"Interest Expense":15777000.0,"Interest Income":4085000.0,"Normalized Income":60161000.0,"Net Income From Continuing And Discontinued Operation":60161000.0,"Total Expenses":395853000.0,"Diluted Average Shares":31477955.0,"Basic Average Shares":31303963.0,"Diluted EPS":1.91,"Basic EPS":1.92,"Diluted NI Availto Com Stockholders":60161000.0,"Net Income Common Stockholders":60161000.0,"Net Income":60161000.0,"Net Income Including Noncontrolling Interests":60161000.0,"Net Income Continuous Operations":60161000.0,"Tax Provision":18235000.0,"Pretax Income":78396000.0,"Other Income Expense":6835000.0,"Other Non Operating Income Expenses":1379000.0,"Earnings From Equity Interest":5456000.0,"Net Non Operating Interest Income Expense":-11692000.0,"Interest Expense Non Operating":15777000.0,"Interest Income Non Operating":4085000.0,"Operating Income":83253000.0,"Operating Expense":23073000.0,"Selling General And Administration":23073000.0,"General And Administrative Expense":23073000.0,"Other Gand A":23073000.0,"Gross Profit":106326000.0,"Cost Of Revenue":372780000.0,"Total Revenue":479106000.0,"Operating Revenue":479106000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.2,"Normalized EBITDA":186126000.0,"Net Income From Continuing Operation Net Minority Interest":102903000.0,"Reconciled Depreciation":41610000.0,"Reconciled Cost Of Revenue":395050000.0,"EBITDA":186126000.0,"EBIT":144516000.0,"Net Interest Income":-13712000.0,"Interest Expense":15268000.0,"Interest Income":1556000.0,"Normalized Income":102903000.0,"Net Income From Continuing And Discontinued Operation":102903000.0,"Total Expenses":419060000.0,"Diluted Average Shares":32005925.0,"Basic Average Shares":31824706.0,"Diluted EPS":3.22,"Basic EPS":3.23,"Diluted NI Availto Com Stockholders":102903000.0,"Net Income Common Stockholders":102903000.0,"Net Income":102903000.0,"Net Income Including Noncontrolling Interests":102903000.0,"Net Income Continuous Operations":102903000.0,"Tax Provision":26345000.0,"Pretax Income":129248000.0,"Other Income Expense":6064000.0,"Other Non Operating Income Expenses":1644000.0,"Earnings From Equity Interest":4420000.0,"Net Non Operating Interest Income Expense":-13712000.0,"Interest Expense Non Operating":15268000.0,"Interest Income Non Operating":1556000.0,"Operating Income":136896000.0,"Operating Expense":24010000.0,"Selling General And Administration":24010000.0,"General And Administrative Expense":24010000.0,"Other Gand A":24010000.0,"Gross Profit":160906000.0,"Cost Of Revenue":395050000.0,"Total Revenue":555956000.0,"Operating Revenue":555956000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.22,"Normalized EBITDA":228188000.0,"Net Income From Continuing Operation Net Minority Interest":137383000.0,"Reconciled Depreciation":41989000.0,"Reconciled Cost Of Revenue":439194000.0,"EBITDA":228188000.0,"EBIT":186199000.0,"Net Interest Income":-9362000.0,"Interest Expense":9725000.0,"Interest Income":363000.0,"Normalized Income":137383000.0,"Net Income From Continuing And Discontinued Operation":137383000.0,"Total Expenses":460510000.0,"Diluted Average Shares":32469833.0,"Basic Average Shares":32297313.0,"Diluted EPS":4.23,"Basic EPS":4.25,"Diluted NI Availto Com Stockholders":137383000.0,"Net Income Common Stockholders":137383000.0,"Net Income":137383000.0,"Net Income Including Noncontrolling Interests":137383000.0,"Net Income Continuous Operations":137383000.0,"Tax Provision":39091000.0,"Pretax Income":176474000.0,"Other Income Expense":7440000.0,"Other Non Operating Income Expenses":1131000.0,"Earnings From Equity Interest":6309000.0,"Net Non Operating Interest Income Expense":-9362000.0,"Interest Expense Non Operating":9725000.0,"Interest Income Non Operating":363000.0,"Operating Income":178396000.0,"Operating Expense":21316000.0,"Selling General And Administration":21316000.0,"General And Administrative Expense":21316000.0,"Other Gand A":21316000.0,"Gross Profit":199712000.0,"Cost Of Revenue":439194000.0,"Total Revenue":638906000.0,"Operating Revenue":638906000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.218526,"Normalized EBITDA":210369000.0,"Net Income From Continuing Operation Net Minority Interest":123362000.0,"Reconciled Depreciation":40644000.0,"Reconciled Cost Of Revenue":449091000.0,"EBITDA":210369000.0,"EBIT":169725000.0,"Net Interest Income":-11716000.0,"Interest Expense":11867000.0,"Interest Income":151000.0,"Normalized Income":123362000.0,"Net Income From Continuing And Discontinued Operation":123362000.0,"Total Expenses":469874000.0,"Diluted Average Shares":32808568.0,"Basic Average Shares":32624075.0,"Diluted EPS":3.76,"Basic EPS":3.78,"Diluted NI Availto Com Stockholders":123362000.0,"Net Income Common Stockholders":123362000.0,"Net Income":123362000.0,"Net Income Including Noncontrolling Interests":123362000.0,"Net Income Continuous Operations":123362000.0,"Tax Provision":34496000.0,"Pretax Income":157858000.0,"Other Income Expense":4758000.0,"Other Non Operating Income Expenses":954000.0,"Earnings From Equity Interest":3804000.0,"Net Non Operating Interest Income Expense":-11716000.0,"Interest Expense Non Operating":11867000.0,"Interest Income Non Operating":151000.0,"Operating Income":164816000.0,"Operating Expense":20783000.0,"Selling General And Administration":20783000.0,"General And Administrative Expense":20783000.0,"Other Gand A":20783000.0,"Gross Profit":185599000.0,"Cost Of Revenue":449091000.0,"Total Revenue":634690000.0,"Operating Revenue":634690000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":33623000.0,"Repurchase Of Capital Stock":-86357000.0,"Repayment Of Debt":-3750000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-120755000.0,"Interest Paid Supplemental Data":3953000.0,"Income Tax Paid Supplemental Data":657000.0,"End Cash Position":233539000.0,"Beginning Cash Position":297920000.0,"Changes In Cash":-64381000.0,"Financing Cash Flow":-98004000.0,"Cash Flow From Continuing Financing Activities":-98004000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":67000.0,"Cash Dividends Paid":-7964000.0,"Common Stock Dividend Paid":-7964000.0,"Net Common Stock Issuance":-86357000.0,"Common Stock Payments":-86357000.0,"Net Issuance Payments Of Debt":-3750000.0,"Net Long Term Debt Issuance":-3750000.0,"Long Term Debt Payments":-3750000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-120755000.0,"Cash Flow From Continuing Investing Activities":-120755000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-120755000.0,"Purchase Of PPE":-120755000.0,"Operating Cash Flow":154378000.0,"Cash Flow From Continuing Operating Activities":154378000.0,"Dividend Received Cfo":null,"Change In Working Capital":-17811000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-6775000.0,"Change In Payables And Accrued Expense":24058000.0,"Change In Payable":24058000.0,"Change In Account Payable":24058000.0,"Change In Inventory":28818000.0,"Change In Receivables":-63912000.0,"Changes In Account Receivables":-65245000.0,"Stock Based Compensation":4695000.0,"Deferred Tax":27011000.0,"Deferred Income Tax":27011000.0,"Depreciation Amortization Depletion":41199000.0,"Operating Gains Losses":-2843000.0,"Earnings Losses From Equity Investments":-2843000.0,"Net Income From Continuing Operations":102127000.0},"2026-03-31":{"Free Cash Flow":-19923000.0,"Repurchase Of Capital Stock":-74498000.0,"Repayment Of Debt":-3750000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-122059000.0,"Interest Paid Supplemental Data":16630000.0,"Income Tax Paid Supplemental Data":14006000.0,"End Cash Position":297920000.0,"Beginning Cash Position":418999000.0,"Changes In Cash":-121079000.0,"Financing Cash Flow":-86156000.0,"Cash Flow From Continuing Financing Activities":-86156000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-7908000.0,"Common Stock Dividend Paid":-7908000.0,"Net Common Stock Issuance":-74498000.0,"Common Stock Payments":-74498000.0,"Net Issuance Payments Of Debt":-3750000.0,"Net Long Term Debt Issuance":-3750000.0,"Long Term Debt Payments":-3750000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-137059000.0,"Cash Flow From Continuing Investing Activities":-137059000.0,"Net Business Purchase And Sale":-15000000.0,"Purchase Of Business":-15000000.0,"Net PPE Purchase And Sale":-122059000.0,"Purchase Of PPE":-122059000.0,"Operating Cash Flow":102136000.0,"Cash Flow From Continuing Operating Activities":102136000.0,"Dividend Received Cfo":null,"Change In Working Capital":-296000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":23802000.0,"Change In Payables And Accrued Expense":17982000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":-23512000.0,"Change In Receivables":-17240000.0,"Changes In Account Receivables":null,"Stock Based Compensation":5462000.0,"Deferred Tax":1762000.0,"Deferred Income Tax":1762000.0,"Depreciation Amortization Depletion":40503000.0,"Operating Gains Losses":-5456000.0,"Earnings Losses From Equity Investments":-5456000.0,"Net Income From Continuing Operations":60161000.0},"2025-12-31":{"Free Cash Flow":60754000.0,"Repurchase Of Capital Stock":-142582000.0,"Repayment Of Debt":-273750000.0,"Issuance Of Debt":756772000.0,"Capital Expenditure":-110045000.0,"Interest Paid Supplemental Data":17676000.0,"Income Tax Paid Supplemental Data":24500000.0,"End Cash Position":418999000.0,"Beginning Cash Position":35033000.0,"Changes In Cash":383966000.0,"Financing Cash Flow":323212000.0,"Cash Flow From Continuing Financing Activities":323212000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":56000.0,"Cash Dividends Paid":-7846000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-142582000.0,"Common Stock Payments":-142582000.0,"Net Issuance Payments Of Debt":483022000.0,"Net Long Term Debt Issuance":483022000.0,"Long Term Debt Payments":-273750000.0,"Long Term Debt Issuance":756772000.0,"Investing Cash Flow":-110045000.0,"Cash Flow From Continuing Investing Activities":-110045000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-110045000.0,"Purchase Of PPE":-110045000.0,"Operating Cash Flow":170799000.0,"Cash Flow From Continuing Operating Activities":170799000.0,"Dividend Received Cfo":null,"Change In Working Capital":17363000.0,"Change In Other Working Capital":-6573000.0,"Change In Other Current Assets":1186000.0,"Change In Payables And Accrued Expense":-4840000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":-14671000.0,"Change In Receivables":42261000.0,"Changes In Account Receivables":null,"Stock Based Compensation":5514000.0,"Deferred Tax":7829000.0,"Deferred Income Tax":7829000.0,"Depreciation Amortization Depletion":41610000.0,"Operating Gains Losses":-4420000.0,"Earnings Losses From Equity Investments":-4420000.0,"Net Income From Continuing Operations":102903000.0},"2025-09-30":{"Free Cash Flow":96059000.0,"Repurchase Of Capital Stock":-89117000.0,"Repayment Of Debt":-53750000.0,"Issuance Of Debt":30000000.0,"Capital Expenditure":-108538000.0,"Interest Paid Supplemental Data":16556000.0,"Income Tax Paid Supplemental Data":52531000.0,"End Cash Position":35033000.0,"Beginning Cash Position":59739000.0,"Changes In Cash":-24706000.0,"Financing Cash Flow":-120765000.0,"Cash Flow From Continuing Financing Activities":-120765000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":479000.0,"Cash Dividends Paid":-8377000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-89117000.0,"Common Stock Payments":-89117000.0,"Net Issuance Payments Of Debt":-23750000.0,"Net Long Term Debt Issuance":-23750000.0,"Long Term Debt Payments":-53750000.0,"Long Term Debt Issuance":30000000.0,"Investing Cash Flow":-108538000.0,"Cash Flow From Continuing Investing Activities":-108538000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-108538000.0,"Purchase Of PPE":-108538000.0,"Operating Cash Flow":204597000.0,"Cash Flow From Continuing Operating Activities":204597000.0,"Dividend Received Cfo":null,"Change In Working Capital":15673000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":1827000.0,"Change In Payables And Accrued Expense":1187000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":23193000.0,"Change In Receivables":-18435000.0,"Changes In Account Receivables":null,"Stock Based Compensation":5468000.0,"Deferred Tax":10393000.0,"Deferred Income Tax":10393000.0,"Depreciation Amortization Depletion":41989000.0,"Operating Gains Losses":-6309000.0,"Earnings Losses From Equity Investments":-6309000.0,"Net Income From Continuing Operations":137383000.0},"2025-06-30":{"Free Cash Flow":60537000.0,"Repurchase Of Capital Stock":-84195000.0,"Repayment Of Debt":-28750000.0,"Issuance Of Debt":100000000.0,"Capital Expenditure":-76097000.0,"Interest Paid Supplemental Data":7948000.0,"Income Tax Paid Supplemental Data":734000.0,"End Cash Position":59739000.0,"Beginning Cash Position":20401000.0,"Changes In Cash":39338000.0,"Financing Cash Flow":-21199000.0,"Cash Flow From Continuing Financing Activities":-21199000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-8254000.0,"Common Stock Dividend Paid":-8254000.0,"Net Common Stock Issuance":-84195000.0,"Common Stock Payments":-84195000.0,"Net Issuance Payments Of Debt":71250000.0,"Net Long Term Debt Issuance":71250000.0,"Long Term Debt Payments":-28750000.0,"Long Term Debt Issuance":100000000.0,"Investing Cash Flow":-76097000.0,"Cash Flow From Continuing Investing Activities":-76097000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-76097000.0,"Purchase Of PPE":-76097000.0,"Operating Cash Flow":136634000.0,"Cash Flow From Continuing Operating Activities":136634000.0,"Dividend Received Cfo":null,"Change In Working Capital":-31126000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-27361000.0,"Change In Payables And Accrued Expense":-5534000.0,"Change In Payable":-5534000.0,"Change In Account Payable":-5534000.0,"Change In Inventory":21774000.0,"Change In Receivables":-20005000.0,"Changes In Account Receivables":-51066000.0,"Stock Based Compensation":4822000.0,"Deferred Tax":2736000.0,"Deferred Income Tax":2736000.0,"Depreciation Amortization Depletion":40644000.0,"Operating Gains Losses":-3804000.0,"Earnings Losses From Equity Investments":-3804000.0,"Net Income From Continuing Operations":123362000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-1834000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":-8349000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":-149969000.0,"Purchase Of Business":-149969000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":0.0,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":0.0,"Change In Working Capital":null,"Change In Other Working Capital":-65629000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Net Income From Continuing Operations":null}}}