{"ticker":"FMS","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":266109685.0,"Share Issued":266109685.0,"Net Debt":6504659000.0,"Total Debt":10963345000.0,"Tangible Book Value":-2691288000.0,"Invested Capital":20122621000.0,"Working Capital":511742000.0,"Net Tangible Assets":-2691288000.0,"Capital Lease Obligations":3397435000.0,"Common Stock Equity":12556711000.0,"Total Capitalization":18381243000.0,"Total Equity Gross Minority Interest":13531254000.0,"Minority Interest":974543000.0,"Stockholders Equity":12556711000.0,"Gains Losses Not Affecting Retained Earnings":-1314788000.0,"Other Equity Adjustments":-1314788000.0,"Treasury Stock":93788000.0,"Retained Earnings":12093761000.0,"Additional Paid In Capital":1602962000.0,"Capital Stock":268564000.0,"Common Stock":268564000.0,"Total Liabilities Net Minority Interest":17761986000.0,"Total Non Current Liabilities Net Minority Interest":10584439000.0,"Other Non Current Liabilities":376449000.0,"Derivative Product Liabilities":null,"Employee Benefits":578249000.0,"Non Current Pension And Other Postretirement Benefit Plans":578249000.0,"Tradeand Other Payables Non Current":120076000.0,"Non Current Deferred Liabilities":673102000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":673102000.0,"Long Term Debt And Capital Lease Obligation":8638111000.0,"Long Term Capital Lease Obligation":2813579000.0,"Long Term Debt":5824532000.0,"Long Term Provisions":198452000.0,"Current Liabilities":7177547000.0,"Other Current Liabilities":3323110000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2325234000.0,"Current Capital Lease Obligation":583856000.0,"Current Debt":1741378000.0,"Other Current Borrowings":1276920000.0,"Line Of Credit":170901000.0,"Commercial Paper":293557000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":404514000.0,"Payables And Accrued Expenses":1124689000.0,"Current Accrued Expenses":null,"Payables":1124689000.0,"Other Payable":null,"Total Tax Payable":232845000.0,"Income Tax Payable":232845000.0,"Accounts Payable":891844000.0,"Total Assets":31293240000.0,"Total Non Current Assets":23603951000.0,"Other Non Current Assets":146448000.0,"Non Current Deferred Assets":273621000.0,"Non Current Deferred Taxes Assets":273621000.0,"Non Current Accounts Receivable":150021000.0,"Investments And Advances":1356224000.0,"Investmentin Financial Assets":695530000.0,"Held To Maturity Securities":null,"Available For Sale Securities":695530000.0,"Long Term Equity Investment":660694000.0,"Goodwill And Other Intangible Assets":15247999000.0,"Other Intangible Assets":1280474000.0,"Goodwill":13967525000.0,"Net PPE":6429638000.0,"Accumulated Depreciation":null,"Gross PPE":6429638000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6429638000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7689289000.0,"Other Current Assets":442875000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":2331848000.0,"Finished Goods":1362872000.0,"Work In Process":159145000.0,"Raw Materials":809831000.0,"Receivables":3465215000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":29569000.0,"Taxes Receivable":85445000.0,"Accrued Interest Receivable":null,"Notes Receivable":null,"Loans Receivable":null,"Accounts Receivable":3350201000.0,"Cash Cash Equivalents And Short Term Investments":1449351000.0,"Other Short Term Investments":388100000.0,"Cash And Cash Equivalents":1061251000.0},"2026-03-31":{"Treasury Shares Number":23324964.0,"Ordinary Shares Number":270088485.0,"Share Issued":293413449.0,"Net Debt":6297866000.0,"Total Debt":11029407000.0,"Tangible Book Value":-1861321000.0,"Invested Capital":20778824000.0,"Working Capital":1378433000.0,"Net Tangible Assets":-1861321000.0,"Capital Lease Obligations":3492396000.0,"Common Stock Equity":13241813000.0,"Total Capitalization":18983301000.0,"Total Equity Gross Minority Interest":14204698000.0,"Minority Interest":962885000.0,"Stockholders Equity":13241813000.0,"Gains Losses Not Affecting Retained Earnings":-1438531000.0,"Other Equity Adjustments":-1438531000.0,"Treasury Stock":940592000.0,"Retained Earnings":12301614000.0,"Additional Paid In Capital":3025909000.0,"Capital Stock":293413000.0,"Common Stock":293413000.0,"Total Liabilities Net Minority Interest":17262895000.0,"Total Non Current Liabilities Net Minority Interest":10533375000.0,"Other Non Current Liabilities":320402000.0,"Derivative Product Liabilities":null,"Employee Benefits":574195000.0,"Non Current Pension And Other Postretirement Benefit Plans":574195000.0,"Tradeand Other Payables Non Current":112352000.0,"Non Current Deferred Liabilities":703294000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":703294000.0,"Long Term Debt And Capital Lease Obligation":8640601000.0,"Long Term Capital Lease Obligation":2899113000.0,"Long Term Debt":5741488000.0,"Long Term Provisions":182531000.0,"Current Liabilities":6729520000.0,"Other Current Liabilities":2930945000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":2388806000.0,"Current Capital Lease Obligation":593283000.0,"Current Debt":1795523000.0,"Other Current Borrowings":1795523000.0,"Line Of Credit":null,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":367551000.0,"Payables And Accrued Expenses":1042218000.0,"Current Accrued Expenses":null,"Payables":1042218000.0,"Other Payable":null,"Total Tax Payable":151788000.0,"Income Tax Payable":151788000.0,"Accounts Payable":890430000.0,"Total Assets":31467593000.0,"Total Non Current Assets":23359640000.0,"Other Non Current Assets":137494000.0,"Non Current Deferred Assets":249488000.0,"Non Current Deferred Taxes Assets":249488000.0,"Non Current Accounts Receivable":95901000.0,"Investments And Advances":1330321000.0,"Investmentin Financial Assets":628921000.0,"Held To Maturity Securities":null,"Available For Sale Securities":628921000.0,"Long Term Equity Investment":701400000.0,"Goodwill And Other Intangible Assets":15103134000.0,"Other Intangible Assets":1257289000.0,"Goodwill":13845845000.0,"Net PPE":6443302000.0,"Accumulated Depreciation":null,"Gross PPE":6443302000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6443302000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":8107953000.0,"Other Current Assets":466173000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":2303007000.0,"Finished Goods":1311509000.0,"Work In Process":150084000.0,"Raw Materials":841414000.0,"Receivables":3715432000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":29498000.0,"Taxes Receivable":103891000.0,"Accrued Interest Receivable":null,"Notes Receivable":null,"Loans Receivable":null,"Accounts Receivable":3582043000.0,"Cash Cash Equivalents And Short Term Investments":1623341000.0,"Other Short Term Investments":384196000.0,"Cash And Cash Equivalents":1239145000.0},"2025-12-31":{"Treasury Shares Number":14124564.0,"Ordinary Shares Number":279288885.0,"Share Issued":293413449.0,"Net Debt":5722378000.0,"Total Debt":10795605000.0,"Tangible Book Value":-1516051000.0,"Invested Capital":20614728000.0,"Working Capital":1653297000.0,"Net Tangible Assets":-1516051000.0,"Capital Lease Obligations":3490709000.0,"Common Stock Equity":13309832000.0,"Total Capitalization":19001684000.0,"Total Equity Gross Minority Interest":14282809000.0,"Minority Interest":972977000.0,"Stockholders Equity":13309832000.0,"Gains Losses Not Affecting Retained Earnings":-1684768000.0,"Other Equity Adjustments":-1684768000.0,"Treasury Stock":586094000.0,"Retained Earnings":12207913000.0,"Additional Paid In Capital":3079368000.0,"Capital Stock":293413000.0,"Common Stock":293413000.0,"Total Liabilities Net Minority Interest":16719524000.0,"Total Non Current Liabilities Net Minority Interest":10474421000.0,"Other Non Current Liabilities":60356000.0,"Derivative Product Liabilities":155035000.0,"Employee Benefits":679385000.0,"Non Current Pension And Other Postretirement Benefit Plans":574807000.0,"Tradeand Other Payables Non Current":108738000.0,"Non Current Deferred Liabilities":699283000.0,"Non Current Deferred Revenue":9760000.0,"Non Current Deferred Taxes Liabilities":689523000.0,"Long Term Debt And Capital Lease Obligation":8598273000.0,"Long Term Capital Lease Obligation":2906421000.0,"Long Term Debt":5691852000.0,"Long Term Provisions":173351000.0,"Current Liabilities":6245103000.0,"Other Current Liabilities":1440270000.0,"Current Deferred Liabilities":114365000.0,"Current Deferred Revenue":114365000.0,"Current Debt And Capital Lease Obligation":2197332000.0,"Current Capital Lease Obligation":584288000.0,"Current Debt":1613044000.0,"Other Current Borrowings":1596192000.0,"Line Of Credit":16852000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":683813000.0,"Current Provisions":431370000.0,"Payables And Accrued Expenses":1377953000.0,"Current Accrued Expenses":263330000.0,"Payables":1114623000.0,"Other Payable":238000.0,"Total Tax Payable":278839000.0,"Income Tax Payable":139595000.0,"Accounts Payable":835546000.0,"Total Assets":31002333000.0,"Total Non Current Assets":23103933000.0,"Other Non Current Assets":218225000.0,"Non Current Deferred Assets":236547000.0,"Non Current Deferred Taxes Assets":236547000.0,"Non Current Accounts Receivable":null,"Investments And Advances":1323483000.0,"Investmentin Financial Assets":659831000.0,"Held To Maturity Securities":302683000.0,"Available For Sale Securities":357148000.0,"Long Term Equity Investment":663652000.0,"Goodwill And Other Intangible Assets":14825883000.0,"Other Intangible Assets":1254489000.0,"Goodwill":13571394000.0,"Net PPE":6499795000.0,"Accumulated Depreciation":-11178629000.0,"Gross PPE":17678424000.0,"Leases":6587282000.0,"Construction In Progress":350634000.0,"Other Properties":1127449000.0,"Machinery Furniture Equipment":5095191000.0,"Buildings And Improvements":4405932000.0,"Land And Improvements":111936000.0,"Properties":0.0,"Current Assets":7898400000.0,"Other Current Assets":211812000.0,"Hedging Assets Current":23684000.0,"Assets Held For Sale Current":3595000.0,"Restricted Cash":16595000.0,"Prepaid Assets":23315000.0,"Inventory":2140771000.0,"Finished Goods":1251141000.0,"Work In Process":146878000.0,"Raw Materials":742752000.0,"Receivables":3657339000.0,"Receivables Adjustments Allowances":-207684000.0,"Other Receivables":292881000.0,"Duefrom Related Parties Current":32683000.0,"Taxes Receivable":290389000.0,"Accrued Interest Receivable":21397000.0,"Notes Receivable":65417000.0,"Loans Receivable":953000.0,"Accounts Receivable":3161303000.0,"Cash Cash Equivalents And Short Term Investments":1821289000.0,"Other Short Term Investments":238771000.0,"Cash And Cash Equivalents":1582518000.0},"2025-09-30":{"Treasury Shares Number":3564523.0,"Ordinary Shares Number":289848926.0,"Share Issued":293413449.0,"Net Debt":5610199000.0,"Total Debt":10472665000.0,"Tangible Book Value":-1886356000.0,"Invested Capital":19814947000.0,"Working Capital":2064983000.0,"Net Tangible Assets":-1886356000.0,"Capital Lease Obligations":3606518000.0,"Common Stock Equity":12948800000.0,"Total Capitalization":19271700000.0,"Total Equity Gross Minority Interest":13908406000.0,"Minority Interest":959606000.0,"Stockholders Equity":12948800000.0,"Gains Losses Not Affecting Retained Earnings":-1665465000.0,"Other Equity Adjustments":-1665465000.0,"Treasury Stock":148297000.0,"Retained Earnings":11844593000.0,"Additional Paid In Capital":2624556000.0,"Capital Stock":293413000.0,"Common Stock":293413000.0,"Total Liabilities Net Minority Interest":16978599000.0,"Total Non Current Liabilities Net Minority Interest":11219181000.0,"Other Non Current Liabilities":547475000.0,"Derivative Product Liabilities":null,"Employee Benefits":588273000.0,"Non Current Pension And Other Postretirement Benefit Plans":588273000.0,"Tradeand Other Payables Non Current":82343000.0,"Non Current Deferred Liabilities":665719000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":665719000.0,"Long Term Debt And Capital Lease Obligation":9335371000.0,"Long Term Capital Lease Obligation":3012471000.0,"Long Term Debt":6322900000.0,"Long Term Provisions":null,"Current Liabilities":5759418000.0,"Other Current Liabilities":3621748000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1137294000.0,"Current Capital Lease Obligation":594047000.0,"Current Debt":543247000.0,"Other Current Borrowings":475919000.0,"Line Of Credit":67328000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":1000376000.0,"Current Accrued Expenses":null,"Payables":1000376000.0,"Other Payable":null,"Total Tax Payable":173344000.0,"Income Tax Payable":173344000.0,"Accounts Payable":827032000.0,"Total Assets":30887005000.0,"Total Non Current Assets":23062604000.0,"Other Non Current Assets":234743000.0,"Non Current Deferred Assets":230773000.0,"Non Current Deferred Taxes Assets":230773000.0,"Non Current Accounts Receivable":null,"Investments And Advances":1363823000.0,"Investmentin Financial Assets":612642000.0,"Held To Maturity Securities":null,"Available For Sale Securities":612642000.0,"Long Term Equity Investment":751181000.0,"Goodwill And Other Intangible Assets":14835156000.0,"Other Intangible Assets":1249794000.0,"Goodwill":13585362000.0,"Net PPE":6398109000.0,"Accumulated Depreciation":null,"Gross PPE":6398109000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6398109000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7824401000.0,"Other Current Assets":605276000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":44690000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":2086490000.0,"Finished Goods":1243843000.0,"Work In Process":155284000.0,"Raw Materials":687363000.0,"Receivables":3275007000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":33026000.0,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Notes Receivable":null,"Loans Receivable":null,"Accounts Receivable":3241981000.0,"Cash Cash Equivalents And Short Term Investments":1812938000.0,"Other Short Term Investments":556990000.0,"Cash And Cash Equivalents":1255948000.0},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":293413449.0,"Share Issued":293413449.0,"Net Debt":5625485000.0,"Total Debt":11024548000.0,"Tangible Book Value":-1603201000.0,"Invested Capital":20611476000.0,"Working Capital":2475198000.0,"Net Tangible Assets":-1603201000.0,"Capital Lease Obligations":3683983000.0,"Common Stock Equity":13270911000.0,"Total Capitalization":19597787000.0,"Total Equity Gross Minority Interest":14326825000.0,"Minority Interest":1055914000.0,"Stockholders Equity":13270911000.0,"Gains Losses Not Affecting Retained Earnings":-1658513000.0,"Other Equity Adjustments":-1658513000.0,"Treasury Stock":null,"Retained Earnings":11293381000.0,"Additional Paid In Capital":3342630000.0,"Capital Stock":293413000.0,"Common Stock":293413000.0,"Total Liabilities Net Minority Interest":16964359000.0,"Total Non Current Liabilities Net Minority Interest":11303796000.0,"Other Non Current Liabilities":563022000.0,"Derivative Product Liabilities":null,"Employee Benefits":628846000.0,"Non Current Pension And Other Postretirement Benefit Plans":628846000.0,"Tradeand Other Payables Non Current":77803000.0,"Non Current Deferred Liabilities":612949000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":612949000.0,"Long Term Debt And Capital Lease Obligation":9421176000.0,"Long Term Capital Lease Obligation":3094300000.0,"Long Term Debt":6326876000.0,"Long Term Provisions":null,"Current Liabilities":5660563000.0,"Other Current Liabilities":3137890000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":1603372000.0,"Current Capital Lease Obligation":589683000.0,"Current Debt":1013689000.0,"Other Current Borrowings":989985000.0,"Line Of Credit":23704000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":919301000.0,"Current Accrued Expenses":null,"Payables":919301000.0,"Other Payable":null,"Total Tax Payable":167556000.0,"Income Tax Payable":167556000.0,"Accounts Payable":751745000.0,"Total Assets":31291184000.0,"Total Non Current Assets":23155423000.0,"Other Non Current Assets":213011000.0,"Non Current Deferred Assets":231388000.0,"Non Current Deferred Taxes Assets":231388000.0,"Non Current Accounts Receivable":null,"Investments And Advances":1338358000.0,"Investmentin Financial Assets":627630000.0,"Held To Maturity Securities":null,"Available For Sale Securities":627630000.0,"Long Term Equity Investment":710728000.0,"Goodwill And Other Intangible Assets":14874112000.0,"Other Intangible Assets":1253369000.0,"Goodwill":13620743000.0,"Net PPE":6498554000.0,"Accumulated Depreciation":null,"Gross PPE":6498554000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6498554000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":8135761000.0,"Other Current Assets":564613000.0,"Hedging Assets Current":null,"Assets Held For Sale Current":153660000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":1995994000.0,"Finished Goods":1208166000.0,"Work In Process":144583000.0,"Raw Materials":643245000.0,"Receivables":3231447000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":35814000.0,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Notes Receivable":null,"Loans Receivable":null,"Accounts Receivable":3195633000.0,"Cash Cash Equivalents And Short Term Investments":2190047000.0,"Other Short Term Investments":474967000.0,"Cash And Cash Equivalents":1715080000.0},"2025-03-31":{"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,"Capital Lease Obligations":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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":94618000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":1380170000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":168252000.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Duefrom Related Parties Current":null,"Taxes Receivable":null,"Accrued Interest Receivable":null,"Notes Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null},"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,"Capital Lease Obligations":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":0.0,"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,"Derivative Product Liabilities":491910000.0,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":34018000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":196516000.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":82165000.0,"Current Deferred Revenue":82165000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Commercial Paper":0.0,"Pensionand Other Post Retirement Benefit Plans Current":726278000.0,"Current Provisions":448368000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":251980000.0,"Payables":null,"Other Payable":1127000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":316071000.0,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-11530924000.0,"Gross PPE":null,"Leases":7108897000.0,"Construction In Progress":385659000.0,"Other Properties":null,"Machinery Furniture Equipment":6417147000.0,"Buildings And Improvements":4580202000.0,"Land And Improvements":104336000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":24088000.0,"Assets Held For Sale Current":161013000.0,"Restricted Cash":29240000.0,"Prepaid Assets":55356000.0,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Receivables Adjustments Allowances":-206439000.0,"Other Receivables":228647000.0,"Duefrom Related Parties Current":null,"Taxes Receivable":391241000.0,"Accrued Interest Receivable":21289000.0,"Notes Receivable":48049000.0,"Loans Receivable":986000.0,"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":-7086660.0,"Tax Rate For Calcs":0.235,"Normalized EBITDA":873820000.0,"Total Unusual Items":-30156000.0,"Total Unusual Items Excluding Goodwill":-30156000.0,"Net Income From Continuing Operation Net Minority Interest":218377000.0,"Reconciled Depreciation":363111000.0,"Reconciled Cost Of Revenue":3550584000.0,"EBITDA":843664000.0,"EBIT":480553000.0,"Net Interest Income":-82856000.0,"Interest Expense":97554000.0,"Interest Income":14698000.0,"Normalized Income":241446340.0,"Net Income From Continuing And Discontinued Operation":218377000.0,"Total Expenses":4323299000.0,"Total Operating Income As Reported":465855000.0,"Diluted Average Shares":536876584.0,"Basic Average Shares":536876584.0,"Diluted EPS":0.405,"Basic EPS":0.405,"Diluted NI Availto Com Stockholders":218377000.0,"Net Income Common Stockholders":218377000.0,"Net Income":218377000.0,"Minority Interests":-74793000.0,"Net Income Including Noncontrolling Interests":293170000.0,"Net Income Continuous Operations":293170000.0,"Tax Provision":89829000.0,"Pretax Income":382999000.0,"Other Income Expense":-71412000.0,"Special Income Charges":-19458000.0,"Gain On Sale Of Ppe":-3118000.0,"Gain On Sale Of Business":-16340000.0,"Earnings From Equity Interest":-41256000.0,"Gain On Sale Of Security":-10698000.0,"Net Non Operating Interest Income Expense":-82856000.0,"Interest Expense Non Operating":97554000.0,"Interest Income Non Operating":14698000.0,"Operating Income":537267000.0,"Operating Expense":772715000.0,"Other Operating Expenses":-2927000.0,"Research And Development":39630000.0,"Selling General And Administration":736012000.0,"Selling And Marketing Expense":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":1309982000.0,"Cost Of Revenue":3550584000.0,"Total Revenue":4860566000.0,"Operating Revenue":4860566000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-26920492.0,"Tax Rate For Calcs":0.206,"Normalized EBITDA":894440000.0,"Total Unusual Items":-130682000.0,"Total Unusual Items Excluding Goodwill":-130682000.0,"Net Income From Continuing Operation Net Minority Interest":117529000.0,"Reconciled Depreciation":462942000.0,"Reconciled Cost Of Revenue":3432655000.0,"EBITDA":763758000.0,"EBIT":300816000.0,"Net Interest Income":-78679000.0,"Interest Expense":93300000.0,"Interest Income":14621000.0,"Normalized Income":221290508.0,"Net Income From Continuing And Discontinued Operation":117529000.0,"Total Expenses":4236592000.0,"Total Operating Income As Reported":286195000.0,"Diluted Average Shares":550492690.0,"Basic Average Shares":550492690.0,"Diluted EPS":0.215,"Basic EPS":0.215,"Diluted NI Availto Com Stockholders":117529000.0,"Net Income Common Stockholders":117529000.0,"Net Income":117529000.0,"Minority Interests":-47234000.0,"Net Income Including Noncontrolling Interests":164763000.0,"Net Income Continuous Operations":164763000.0,"Tax Provision":42753000.0,"Pretax Income":207516000.0,"Other Income Expense":-89360000.0,"Special Income Charges":-120560000.0,"Gain On Sale Of Ppe":14428000.0,"Gain On Sale Of Business":-134988000.0,"Earnings From Equity Interest":41322000.0,"Gain On Sale Of Security":-10122000.0,"Net Non Operating Interest Income Expense":-78679000.0,"Interest Expense Non Operating":93300000.0,"Interest Income Non Operating":14621000.0,"Operating Income":375555000.0,"Operating Expense":803937000.0,"Other Operating Expenses":16690000.0,"Research And Development":38309000.0,"Selling General And Administration":748938000.0,"Selling And Marketing Expense":147535000.0,"General And Administrative Expense":601403000.0,"Other Gand A":601403000.0,"Gross Profit":1179492000.0,"Cost Of Revenue":3432655000.0,"Total Revenue":4612147000.0,"Operating Revenue":4612147000.0},"2025-12-31":{"Tax Effect Of Unusual Items":668431.132649,"Tax Rate For Calcs":0.209343,"Normalized EBITDA":977841000.0,"Total Unusual Items":3193000.0,"Total Unusual Items Excluding Goodwill":3193000.0,"Net Income From Continuing Operation Net Minority Interest":327078000.0,"Reconciled Depreciation":373554000.0,"Reconciled Cost Of Revenue":3681213000.0,"EBITDA":981034000.0,"EBIT":607480000.0,"Net Interest Income":-85395000.0,"Interest Expense":99017000.0,"Interest Income":13622000.0,"Normalized Income":324553431.132649,"Net Income From Continuing And Discontinued Operation":327078000.0,"Total Expenses":4520608000.0,"Total Operating Income As Reported":593858000.0,"Diluted Average Shares":571812606.0,"Basic Average Shares":571812606.0,"Diluted EPS":0.57,"Basic EPS":0.57,"Diluted NI Availto Com Stockholders":327078000.0,"Net Income Common Stockholders":327078000.0,"Net Income":327078000.0,"Minority Interests":-74942000.0,"Net Income Including Noncontrolling Interests":402020000.0,"Net Income Continuous Operations":402020000.0,"Tax Provision":106443000.0,"Pretax Income":508463000.0,"Other Income Expense":44881000.0,"Special Income Charges":23912000.0,"Gain On Sale Of Ppe":1487000.0,"Gain On Sale Of Business":22425000.0,"Earnings From Equity Interest":41688000.0,"Gain On Sale Of Security":-20719000.0,"Net Non Operating Interest Income Expense":-85395000.0,"Interest Expense Non Operating":99017000.0,"Interest Income Non Operating":13622000.0,"Operating Income":548977000.0,"Operating Expense":839395000.0,"Other Operating Expenses":16143000.0,"Research And Development":38629000.0,"Selling General And Administration":784623000.0,"Selling And Marketing Expense":57270000.0,"General And Administrative Expense":727353000.0,"Other Gand A":727353000.0,"Gross Profit":1388372000.0,"Cost Of Revenue":3681213000.0,"Total Revenue":5069585000.0,"Operating Revenue":5069585000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-13442682.0,"Tax Rate For Calcs":0.187,"Normalized EBITDA":924807000.0,"Total Unusual Items":-71886000.0,"Total Unusual Items Excluding Goodwill":-71886000.0,"Net Income From Continuing Operation Net Minority Interest":274797000.0,"Reconciled Depreciation":357257000.0,"Reconciled Cost Of Revenue":3642632000.0,"EBITDA":852921000.0,"EBIT":495664000.0,"Net Interest Income":-73937000.0,"Interest Expense":93096000.0,"Interest Income":19159000.0,"Normalized Income":333240318.0,"Net Income From Continuing And Discontinued Operation":274797000.0,"Total Expenses":4383131000.0,"Total Operating Income As Reported":476505000.0,"Diluted Average Shares":584203166.0,"Basic Average Shares":584203166.0,"Diluted EPS":0.47,"Basic EPS":0.47,"Diluted NI Availto Com Stockholders":274797000.0,"Net Income Common Stockholders":274797000.0,"Net Income":274797000.0,"Minority Interests":-52546000.0,"Net Income Including Noncontrolling Interests":327343000.0,"Net Income Continuous Operations":327343000.0,"Tax Provision":75225000.0,"Pretax Income":402568000.0,"Other Income Expense":-25214000.0,"Special Income Charges":-54923000.0,"Gain On Sale Of Ppe":-4103000.0,"Gain On Sale Of Business":-50820000.0,"Earnings From Equity Interest":46672000.0,"Gain On Sale Of Security":-16963000.0,"Net Non Operating Interest Income Expense":-73937000.0,"Interest Expense Non Operating":93096000.0,"Interest Income Non Operating":19159000.0,"Operating Income":501719000.0,"Operating Expense":740499000.0,"Other Operating Expenses":-2689000.0,"Research And Development":37748000.0,"Selling General And Administration":705440000.0,"Selling And Marketing Expense":186122000.0,"General And Administrative Expense":519318000.0,"Other Gand A":519318000.0,"Gross Profit":1242218000.0,"Cost Of Revenue":3642632000.0,"Total Revenue":4884850000.0,"Operating Revenue":4884850000.0},"2025-06-30":{"Tax Effect Of Unusual Items":73670.447349,"Tax Rate For Calcs":0.223244,"Normalized EBITDA":822040000.0,"Total Unusual Items":330000.0,"Total Unusual Items Excluding Goodwill":330000.0,"Net Income From Continuing Operation Net Minority Interest":225270000.0,"Reconciled Depreciation":375235000.0,"Reconciled Cost Of Revenue":3577352000.0,"EBITDA":822370000.0,"EBIT":447135000.0,"Net Interest Income":-74729000.0,"Interest Expense":96581000.0,"Interest Income":21852000.0,"Normalized Income":225013670.447349,"Net Income From Continuing And Discontinued Operation":225270000.0,"Total Expenses":4411935000.0,"Total Operating Income As Reported":425283000.0,"Diluted Average Shares":586826898.0,"Basic Average Shares":586826898.0,"Diluted EPS":0.385,"Basic EPS":0.385,"Diluted NI Availto Com Stockholders":225270000.0,"Net Income Common Stockholders":225270000.0,"Net Income":225270000.0,"Minority Interests":-47025000.0,"Net Income Including Noncontrolling Interests":272295000.0,"Net Income Continuous Operations":272295000.0,"Tax Provision":78259000.0,"Pretax Income":350554000.0,"Other Income Expense":45505000.0,"Special Income Charges":-6010000.0,"Gain On Sale Of Ppe":2483000.0,"Gain On Sale Of Business":-8493000.0,"Earnings From Equity Interest":45175000.0,"Gain On Sale Of Security":6340000.0,"Net Non Operating Interest Income Expense":-74729000.0,"Interest Expense Non Operating":96581000.0,"Interest Income Non Operating":21852000.0,"Operating Income":379778000.0,"Operating Expense":834583000.0,"Other Operating Expenses":4488000.0,"Research And Development":38116000.0,"Selling General And Administration":791979000.0,"Selling And Marketing Expense":184252000.0,"General And Administrative Expense":607727000.0,"Other Gand A":607727000.0,"Gross Profit":1214361000.0,"Cost Of Revenue":3577352000.0,"Total Revenue":4791713000.0,"Operating Revenue":4791713000.0},"2025-03-31":{"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,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Business":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,"Research And Development":null,"Selling General And Administration":null,"Selling And Marketing Expense":156485000.0,"General And Administrative Expense":594201000.0,"Other Gand A":594201000.0,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":619903000.0,"Repurchase Of Capital Stock":-144642000.0,"Repayment Of Debt":-594275000.0,"Issuance Of Debt":447246000.0,"Capital Expenditure":-240396000.0,"End Cash Position":1061251000.0,"Beginning Cash Position":1239145000.0,"Effect Of Exchange Rate Changes":2104000.0,"Changes In Cash":-179998000.0,"Financing Cash Flow":-769535000.0,"Cash Flow From Continuing Financing Activities":-769535000.0,"Net Other Financing Charges":-77703000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":-144642000.0,"Common Stock Payments":-144642000.0,"Net Issuance Payments Of Debt":-147029000.0,"Net Short Term Debt Issuance":342578000.0,"Short Term Debt Payments":130000.0,"Short Term Debt Issuance":342448000.0,"Net Long Term Debt Issuance":-489607000.0,"Long Term Debt Payments":-594405000.0,"Long Term Debt Issuance":104798000.0,"Investing Cash Flow":-270762000.0,"Cash Flow From Continuing Investing Activities":-270762000.0,"Net Investment Purchase And Sale":-32791000.0,"Sale Of Investment":41617000.0,"Purchase Of Investment":-74408000.0,"Net Business Purchase And Sale":-2617000.0,"Sale Of Business":-696000.0,"Purchase Of Business":-1921000.0,"Net PPE Purchase And Sale":-235354000.0,"Sale Of PPE":5042000.0,"Purchase Of PPE":-240396000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":860299000.0,"Cash Flow From Continuing Operating Activities":860299000.0,"Taxes Refund Paid":-85258000.0,"Interest Received Cfo":14222000.0,"Interest Paid Cfo":-90312000.0,"Dividend Received Cfo":345000.0,"Change In Working Capital":297160000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-56473000.0,"Change In Payables And Accrued Expense":118247000.0,"Change In Payable":118247000.0,"Change In Account Payable":-53740000.0,"Change In Tax Payable":171987000.0,"Change In Income Tax Payable":171987000.0,"Change In Inventory":-17247000.0,"Change In Receivables":252633000.0,"Changes In Account Receivables":252633000.0,"Other Non Cash Items":82856000.0,"Deferred Tax":-52157000.0,"Deferred Income Tax":-52157000.0,"Depreciation Amortization Depletion":363111000.0,"Depreciation And Amortization":363111000.0,"Depreciation":null,"Operating Gains Losses":37162000.0,"Earnings Losses From Equity Investments":41256000.0,"Gain Loss On Sale Of PPE":-4094000.0,"Net Income From Continuing Operations":293170000.0},"2026-03-31":{"Free Cash Flow":36821000.0,"Repurchase Of Capital Stock":-347331000.0,"Repayment Of Debt":-189234000.0,"Issuance Of Debt":172930000.0,"Capital Expenditure":-190066000.0,"End Cash Position":1239145000.0,"Beginning Cash Position":1599113000.0,"Effect Of Exchange Rate Changes":18710000.0,"Changes In Cash":-378678000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":-436086000.0,"Net Other Financing Charges":-72451000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":-347331000.0,"Common Stock Payments":-347331000.0,"Net Issuance Payments Of Debt":-16304000.0,"Net Short Term Debt Issuance":103569000.0,"Short Term Debt Payments":-23129000.0,"Short Term Debt Issuance":126698000.0,"Net Long Term Debt Issuance":-119873000.0,"Long Term Debt Payments":-166105000.0,"Long Term Debt Issuance":46232000.0,"Investing Cash Flow":-169479000.0,"Cash Flow From Continuing Investing Activities":-169479000.0,"Net Investment Purchase And Sale":20643000.0,"Sale Of Investment":20713000.0,"Purchase Of Investment":-70000.0,"Net Business Purchase And Sale":-3132000.0,"Sale Of Business":1533000.0,"Purchase Of Business":-4665000.0,"Net PPE Purchase And Sale":-186990000.0,"Sale Of PPE":3076000.0,"Purchase Of PPE":-190066000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":226887000.0,"Cash Flow From Continuing Operating Activities":226887000.0,"Taxes Refund Paid":-12158000.0,"Interest Received Cfo":14112000.0,"Interest Paid Cfo":-81370000.0,"Dividend Received Cfo":788000.0,"Change In Working Capital":-358037000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":37024000.0,"Change In Payables And Accrued Expense":133898000.0,"Change In Payable":133898000.0,"Change In Account Payable":108175000.0,"Change In Tax Payable":25723000.0,"Change In Income Tax Payable":25723000.0,"Change In Inventory":-146781000.0,"Change In Receivables":-382178000.0,"Changes In Account Receivables":-382178000.0,"Other Non Cash Items":78679000.0,"Deferred Tax":-10281000.0,"Deferred Income Tax":-10281000.0,"Depreciation Amortization Depletion":462942000.0,"Depreciation And Amortization":462942000.0,"Depreciation":462942000.0,"Operating Gains Losses":-32551000.0,"Earnings Losses From Equity Investments":-41322000.0,"Gain Loss On Sale Of PPE":8771000.0,"Net Income From Continuing Operations":164763000.0},"2025-12-31":{"Free Cash Flow":578674000.0,"Repurchase Of Capital Stock":-434166000.0,"Repayment Of Debt":-212165000.0,"Issuance Of Debt":497871000.0,"Capital Expenditure":-423012000.0,"End Cash Position":1599113000.0,"Beginning Cash Position":1256222000.0,"Effect Of Exchange Rate Changes":-32176000.0,"Changes In Cash":375067000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":-208389000.0,"Net Other Financing Charges":-59929000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-434166000.0,"Common Stock Payments":-434166000.0,"Net Issuance Payments Of Debt":285706000.0,"Net Short Term Debt Issuance":-53111000.0,"Short Term Debt Payments":-50222000.0,"Short Term Debt Issuance":-2889000.0,"Net Long Term Debt Issuance":338817000.0,"Long Term Debt Payments":-161943000.0,"Long Term Debt Issuance":500760000.0,"Investing Cash Flow":-418230000.0,"Cash Flow From Continuing Investing Activities":-418230000.0,"Net Investment Purchase And Sale":-35529000.0,"Sale Of Investment":26548000.0,"Purchase Of Investment":-62077000.0,"Net Business Purchase And Sale":35258000.0,"Sale Of Business":38554000.0,"Purchase Of Business":-3296000.0,"Net PPE Purchase And Sale":-417959000.0,"Sale Of PPE":5053000.0,"Purchase Of PPE":-423012000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":1001686000.0,"Cash Flow From Continuing Operating Activities":1001686000.0,"Taxes Refund Paid":-39891000.0,"Interest Received Cfo":13613000.0,"Interest Paid Cfo":-99001000.0,"Dividend Received Cfo":133520000.0,"Change In Working Capital":152904000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":187383000.0,"Change In Payables And Accrued Expense":-74244000.0,"Change In Payable":-74244000.0,"Change In Account Payable":-108366000.0,"Change In Tax Payable":34122000.0,"Change In Income Tax Payable":34122000.0,"Change In Inventory":-59172000.0,"Change In Receivables":98937000.0,"Changes In Account Receivables":98937000.0,"Other Non Cash Items":85395000.0,"Deferred Tax":3343000.0,"Deferred Income Tax":3343000.0,"Depreciation Amortization Depletion":373554000.0,"Depreciation And Amortization":373554000.0,"Depreciation":373554000.0,"Operating Gains Losses":-23771000.0,"Earnings Losses From Equity Investments":-41688000.0,"Gain Loss On Sale Of PPE":17917000.0,"Net Income From Continuing Operations":402020000.0},"2025-09-30":{"Free Cash Flow":549345000.0,"Repurchase Of Capital Stock":-151119000.0,"Repayment Of Debt":-676964000.0,"Issuance Of Debt":72676000.0,"Capital Expenditure":-192214000.0,"End Cash Position":1256222000.0,"Beginning Cash Position":1720137000.0,"Effect Of Exchange Rate Changes":-16216000.0,"Changes In Cash":-447699000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":-1135253000.0,"Net Other Financing Charges":-379846000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-151119000.0,"Common Stock Payments":-151119000.0,"Net Issuance Payments Of Debt":-604288000.0,"Net Short Term Debt Issuance":65096000.0,"Short Term Debt Payments":10000.0,"Short Term Debt Issuance":65086000.0,"Net Long Term Debt Issuance":-669384000.0,"Long Term Debt Payments":-676974000.0,"Long Term Debt Issuance":7590000.0,"Investing Cash Flow":-54005000.0,"Cash Flow From Continuing Investing Activities":-54005000.0,"Net Investment Purchase And Sale":-2491000.0,"Sale Of Investment":11550000.0,"Purchase Of Investment":-14041000.0,"Net Business Purchase And Sale":140402000.0,"Sale Of Business":143573000.0,"Purchase Of Business":-3171000.0,"Net PPE Purchase And Sale":-191916000.0,"Sale Of PPE":298000.0,"Purchase Of PPE":-192214000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":741559000.0,"Cash Flow From Continuing Operating Activities":741559000.0,"Taxes Refund Paid":-75845000.0,"Interest Received Cfo":18982000.0,"Interest Paid Cfo":-79991000.0,"Dividend Received Cfo":5151000.0,"Change In Working Capital":88495000.0,"Change In Other Working Capital":null,"Change In Other Current Assets":-116959000.0,"Change In Payables And Accrued Expense":366818000.0,"Change In Payable":366818000.0,"Change In Account Payable":310867000.0,"Change In Tax Payable":55951000.0,"Change In Income Tax Payable":55951000.0,"Change In Inventory":-102979000.0,"Change In Receivables":-58385000.0,"Changes In Account Receivables":-58385000.0,"Other Non Cash Items":73937000.0,"Deferred Tax":22553000.0,"Deferred Income Tax":22553000.0,"Depreciation Amortization Depletion":357257000.0,"Depreciation And Amortization":357257000.0,"Depreciation":357855000.0,"Operating Gains Losses":3677000.0,"Earnings Losses From Equity Investments":-46672000.0,"Gain Loss On Sale Of PPE":50349000.0,"Net Income From Continuing Operations":327343000.0},"2025-06-30":{"Free Cash Flow":620547000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-555081000.0,"Issuance Of Debt":1102254000.0,"Capital Expenditure":-154383000.0,"End Cash Position":1720137000.0,"Beginning Cash Position":1078689000.0,"Effect Of Exchange Rate Changes":-70651000.0,"Changes In Cash":712099000.0,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":79223000.0,"Net Other Financing Charges":-45435000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":547173000.0,"Net Short Term Debt Issuance":-87841000.0,"Short Term Debt Payments":-89988000.0,"Short Term Debt Issuance":2147000.0,"Net Long Term Debt Issuance":635014000.0,"Long Term Debt Payments":-465093000.0,"Long Term Debt Issuance":1100107000.0,"Investing Cash Flow":-142054000.0,"Cash Flow From Continuing Investing Activities":-142054000.0,"Net Investment Purchase And Sale":12624000.0,"Sale Of Investment":12457000.0,"Purchase Of Investment":167000.0,"Net Business Purchase And Sale":-8174000.0,"Sale Of Business":1099000.0,"Purchase Of Business":-9273000.0,"Net PPE Purchase And Sale":-146504000.0,"Sale Of PPE":7879000.0,"Purchase Of PPE":-154383000.0,"Capital Expenditure Reported":-147000000.0,"Operating Cash Flow":774930000.0,"Cash Flow From Continuing Operating Activities":774930000.0,"Taxes Refund Paid":-77263000.0,"Interest Received Cfo":21302000.0,"Interest Paid Cfo":-97411000.0,"Dividend Received Cfo":-21000.0,"Change In Working Capital":281863000.0,"Change In Other Working Capital":-51000000.0,"Change In Other Current Assets":104815000.0,"Change In Payables And Accrued Expense":9080000.0,"Change In Payable":9080000.0,"Change In Account Payable":-84869000.0,"Change In Tax Payable":93949000.0,"Change In Income Tax Payable":93949000.0,"Change In Inventory":-15560000.0,"Change In Receivables":183528000.0,"Changes In Account Receivables":183528000.0,"Other Non Cash Items":74729000.0,"Deferred Tax":-22622000.0,"Deferred Income Tax":-22622000.0,"Depreciation Amortization Depletion":375235000.0,"Depreciation And Amortization":375235000.0,"Depreciation":376000000.0,"Operating Gains Losses":-53178000.0,"Earnings Losses From Equity Investments":-45175000.0,"Gain Loss On Sale Of PPE":-8003000.0,"Net Income From Continuing Operations":272296000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":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,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":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 Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Dividend Received Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":394363000.0,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":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,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":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 Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Dividend Received Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":null}}}