{"ticker":"MTDR","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":123998298.0,"Share Issued":123998298.0,"Net Debt":4190092000.0,"Total Debt":4323705000.0,"Tangible Book Value":5928623000.0,"Invested Capital":10145033000.0,"Working Capital":-542004000.0,"Net Tangible Assets":5928623000.0,"Capital Lease Obligations":107295000.0,"Common Stock Equity":5928623000.0,"Total Capitalization":10145033000.0,"Total Equity Gross Minority Interest":6250898000.0,"Minority Interest":322275000.0,"Stockholders Equity":5928623000.0,"Treasury Stock":25002000.0,"Retained Earnings":3414634000.0,"Additional Paid In Capital":2537746000.0,"Capital Stock":1245000.0,"Common Stock":1245000.0,"Total Liabilities Net Minority Interest":7243668000.0,"Total Non Current Liabilities Net Minority Interest":5694555000.0,"Other Non Current Liabilities":189583000.0,"Derivative Product Liabilities":8470000.0,"Non Current Deferred Liabilities":1124901000.0,"Non Current Deferred Taxes Liabilities":1124901000.0,"Long Term Debt And Capital Lease Obligation":4216410000.0,"Long Term Debt":4216410000.0,"Long Term Provisions":155191000.0,"Current Liabilities":1549113000.0,"Other Current Liabilities":275655000.0,"Current Deferred Liabilities":78280000.0,"Current Debt And Capital Lease Obligation":107295000.0,"Current Capital Lease Obligation":107295000.0,"Pensionand Other Post Retirement Benefit Plans Current":25262000.0,"Current Provisions":3883000.0,"Payables And Accrued Expenses":1058738000.0,"Current Accrued Expenses":403135000.0,"Interest Payable":42906000.0,"Payables":655603000.0,"Other Payable":411838000.0,"Dueto Related Parties Current":null,"Accounts Payable":243765000.0,"Total Assets":13494566000.0,"Total Non Current Assets":12487457000.0,"Other Non Current Assets":224177000.0,"Financial Assets":null,"Net PPE":12263280000.0,"Accumulated Depreciation":-8002990000.0,"Gross PPE":20266270000.0,"Leases":null,"Other Properties":2075304000.0,"Machinery Furniture Equipment":null,"Current Assets":1007109000.0,"Other Current Assets":181276000.0,"Hedging Assets Current":13597000.0,"Restricted Cash":64597000.0,"Inventory":50177000.0,"Receivables":671144000.0,"Other Receivables":77526000.0,"Accounts Receivable":593618000.0,"Cash Cash Equivalents And Short Term Investments":26318000.0,"Cash And Cash Equivalents":26318000.0,"Cash Financial":26318000.0},"2026-03-31":{"Treasury Shares Number":240865.0,"Ordinary Shares Number":124205978.0,"Share Issued":124446843.0,"Net Debt":3438490000.0,"Total Debt":3566052000.0,"Tangible Book Value":5584900000.0,"Invested Capital":9053841000.0,"Working Capital":-394239000.0,"Net Tangible Assets":5584900000.0,"Capital Lease Obligations":97111000.0,"Common Stock Equity":5584900000.0,"Total Capitalization":9053841000.0,"Total Equity Gross Minority Interest":5913085000.0,"Minority Interest":328185000.0,"Stockholders Equity":5584900000.0,"Treasury Stock":8525000.0,"Retained Earnings":3070423000.0,"Additional Paid In Capital":2521758000.0,"Capital Stock":1244000.0,"Common Stock":1244000.0,"Total Liabilities Net Minority Interest":6261404000.0,"Total Non Current Liabilities Net Minority Interest":4782389000.0,"Other Non Current Liabilities":140814000.0,"Derivative Product Liabilities":5821000.0,"Non Current Deferred Liabilities":1016696000.0,"Non Current Deferred Taxes Liabilities":1016696000.0,"Long Term Debt And Capital Lease Obligation":3468941000.0,"Long Term Debt":3468941000.0,"Long Term Provisions":150117000.0,"Current Liabilities":1479015000.0,"Other Current Liabilities":429649000.0,"Current Deferred Liabilities":61107000.0,"Current Debt And Capital Lease Obligation":97111000.0,"Current Capital Lease Obligation":97111000.0,"Pensionand Other Post Retirement Benefit Plans Current":19847000.0,"Current Provisions":4949000.0,"Payables And Accrued Expenses":866352000.0,"Current Accrued Expenses":316639000.0,"Interest Payable":53755000.0,"Payables":549713000.0,"Other Payable":346114000.0,"Dueto Related Parties Current":null,"Accounts Payable":203599000.0,"Total Assets":12174489000.0,"Total Non Current Assets":11089713000.0,"Other Non Current Assets":154572000.0,"Financial Assets":null,"Net PPE":10935141000.0,"Accumulated Depreciation":-7687846000.0,"Gross PPE":18622987000.0,"Leases":null,"Other Properties":2030409000.0,"Machinery Furniture Equipment":null,"Current Assets":1084776000.0,"Other Current Assets":140706000.0,"Hedging Assets Current":90600000.0,"Restricted Cash":62021000.0,"Inventory":45580000.0,"Receivables":715418000.0,"Other Receivables":122145000.0,"Accounts Receivable":593273000.0,"Cash Cash Equivalents And Short Term Investments":30451000.0,"Cash And Cash Equivalents":30451000.0,"Cash Financial":30451000.0},"2025-12-31":{"Treasury Shares Number":147417.0,"Ordinary Shares Number":124262322.0,"Share Issued":124409739.0,"Net Debt":3386788000.0,"Total Debt":3487111000.0,"Tangible Book Value":5658141000.0,"Invested Capital":9060243000.0,"Working Capital":-214941000.0,"Net Tangible Assets":5658141000.0,"Capital Lease Obligations":85009000.0,"Common Stock Equity":5658141000.0,"Total Capitalization":9060243000.0,"Total Equity Gross Minority Interest":5996652000.0,"Minority Interest":338511000.0,"Stockholders Equity":5658141000.0,"Treasury Stock":5333000.0,"Retained Earnings":3153112000.0,"Additional Paid In Capital":2509118000.0,"Capital Stock":1244000.0,"Common Stock":1244000.0,"Total Liabilities Net Minority Interest":5713917000.0,"Total Non Current Liabilities Net Minority Interest":4682408000.0,"Other Non Current Liabilities":120312000.0,"Derivative Product Liabilities":null,"Non Current Deferred Liabilities":1015931000.0,"Non Current Deferred Taxes Liabilities":1015931000.0,"Long Term Debt And Capital Lease Obligation":3402102000.0,"Long Term Debt":3402102000.0,"Long Term Provisions":144063000.0,"Current Liabilities":1031509000.0,"Other Current Liabilities":75658000.0,"Current Deferred Liabilities":64169000.0,"Current Debt And Capital Lease Obligation":85009000.0,"Current Capital Lease Obligation":85009000.0,"Pensionand Other Post Retirement Benefit Plans Current":33162000.0,"Current Provisions":6309000.0,"Payables And Accrued Expenses":767202000.0,"Current Accrued Expenses":226273000.0,"Interest Payable":32157000.0,"Payables":540929000.0,"Other Payable":361592000.0,"Dueto Related Parties Current":null,"Accounts Payable":179337000.0,"Total Assets":11710569000.0,"Total Non Current Assets":10894001000.0,"Other Non Current Assets":162703000.0,"Financial Assets":null,"Net PPE":10731298000.0,"Accumulated Depreciation":-7395142000.0,"Gross PPE":18126440000.0,"Leases":22028000.0,"Other Properties":1963059000.0,"Machinery Furniture Equipment":31171000.0,"Current Assets":816568000.0,"Other Current Assets":129368000.0,"Hedging Assets Current":34052000.0,"Restricted Cash":64163000.0,"Inventory":43842000.0,"Receivables":529829000.0,"Other Receivables":103628000.0,"Accounts Receivable":426201000.0,"Cash Cash Equivalents And Short Term Investments":15314000.0,"Cash And Cash Equivalents":15314000.0,"Cash Financial":15314000.0},"2025-09-30":{"Treasury Shares Number":1384379.0,"Ordinary Shares Number":124379236.0,"Share Issued":125763615.0,"Net Debt":3199404000.0,"Total Debt":3329695000.0,"Tangible Book Value":5505961000.0,"Invested Capital":8725515000.0,"Working Capital":-340350000.0,"Net Tangible Assets":5505961000.0,"Capital Lease Obligations":110141000.0,"Common Stock Equity":5505961000.0,"Total Capitalization":8725515000.0,"Total Equity Gross Minority Interest":5855780000.0,"Minority Interest":349819000.0,"Stockholders Equity":5505961000.0,"Treasury Stock":57381000.0,"Retained Earnings":3006849000.0,"Additional Paid In Capital":2555236000.0,"Capital Stock":1257000.0,"Common Stock":1257000.0,"Total Liabilities Net Minority Interest":5790928000.0,"Total Non Current Liabilities Net Minority Interest":4533737000.0,"Other Non Current Liabilities":116575000.0,"Derivative Product Liabilities":17246000.0,"Non Current Deferred Liabilities":1041242000.0,"Non Current Deferred Taxes Liabilities":1041242000.0,"Long Term Debt And Capital Lease Obligation":3219554000.0,"Long Term Debt":3219554000.0,"Long Term Provisions":139120000.0,"Current Liabilities":1257191000.0,"Other Current Liabilities":84109000.0,"Current Deferred Liabilities":119481000.0,"Current Debt And Capital Lease Obligation":110141000.0,"Current Capital Lease Obligation":110141000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":6099000.0,"Payables And Accrued Expenses":937361000.0,"Current Accrued Expenses":421040000.0,"Interest Payable":66316000.0,"Payables":516321000.0,"Other Payable":353983000.0,"Dueto Related Parties Current":36714000.0,"Accounts Payable":125624000.0,"Total Assets":11646708000.0,"Total Non Current Assets":10729867000.0,"Other Non Current Assets":167722000.0,"Financial Assets":2237000.0,"Net PPE":10559908000.0,"Accumulated Depreciation":-7089632000.0,"Gross PPE":17649540000.0,"Leases":null,"Other Properties":1977876000.0,"Machinery Furniture Equipment":null,"Current Assets":916841000.0,"Other Current Assets":115845000.0,"Hedging Assets Current":21205000.0,"Restricted Cash":76237000.0,"Inventory":43549000.0,"Receivables":639855000.0,"Other Receivables":101443000.0,"Accounts Receivable":538412000.0,"Cash Cash Equivalents And Short Term Investments":20150000.0,"Cash And Cash Equivalents":20150000.0,"Cash Financial":20150000.0},"2025-06-30":{"Treasury Shares Number":1239615.0,"Ordinary Shares Number":124176688.0,"Share Issued":125416303.0,"Net Debt":3275485000.0,"Total Debt":3379833000.0,"Tangible Book Value":5366173000.0,"Invested Capital":8652178000.0,"Working Capital":-155992000.0,"Net Tangible Assets":5366173000.0,"Capital Lease Obligations":93828000.0,"Common Stock Equity":5366173000.0,"Total Capitalization":8652178000.0,"Total Equity Gross Minority Interest":5726522000.0,"Minority Interest":360349000.0,"Stockholders Equity":5366173000.0,"Treasury Stock":50785000.0,"Retained Earnings":2869147000.0,"Additional Paid In Capital":2546557000.0,"Capital Stock":1254000.0,"Common Stock":1254000.0,"Total Liabilities Net Minority Interest":5553388000.0,"Total Non Current Liabilities Net Minority Interest":4481542000.0,"Other Non Current Liabilities":112552000.0,"Derivative Product Liabilities":24179000.0,"Non Current Deferred Liabilities":941846000.0,"Non Current Deferred Taxes Liabilities":941846000.0,"Long Term Debt And Capital Lease Obligation":3286005000.0,"Long Term Debt":3286005000.0,"Long Term Provisions":116960000.0,"Current Liabilities":1071846000.0,"Other Current Liabilities":80806000.0,"Current Deferred Liabilities":109450000.0,"Current Debt And Capital Lease Obligation":93828000.0,"Current Capital Lease Obligation":93828000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":6597000.0,"Payables And Accrued Expenses":781165000.0,"Current Accrued Expenses":325095000.0,"Interest Payable":30482000.0,"Payables":456070000.0,"Other Payable":289234000.0,"Dueto Related Parties Current":23101000.0,"Accounts Payable":143735000.0,"Total Assets":11279910000.0,"Total Non Current Assets":10364056000.0,"Other Non Current Assets":159246000.0,"Financial Assets":2859000.0,"Net PPE":10201951000.0,"Accumulated Depreciation":-6784277000.0,"Gross PPE":16986228000.0,"Leases":null,"Other Properties":1903800000.0,"Machinery Furniture Equipment":null,"Current Assets":915854000.0,"Other Current Assets":110992000.0,"Hedging Assets Current":16173000.0,"Restricted Cash":76266000.0,"Inventory":43112000.0,"Receivables":658791000.0,"Other Receivables":87982000.0,"Accounts Receivable":570809000.0,"Cash Cash Equivalents And Short Term Investments":10520000.0,"Cash And Cash Equivalents":10520000.0,"Cash Financial":10520000.0},"2025-03-31":{"Treasury Shares Number":128155.0,"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,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":13105000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Financial Assets":16264000.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Restricted Cash":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":null,"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Pensionand Other Post Retirement Benefit Plans Current":30544000.0,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":30544000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Financial Assets":0.0,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":19242000.0,"Other Properties":null,"Machinery Furniture Equipment":28290000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Restricted Cash":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":2662052.517921,"Tax Rate For Calcs":0.205263,"Normalized EBITDA":883483000.0,"Total Unusual Items":12969000.0,"Total Unusual Items Excluding Goodwill":12969000.0,"Net Income From Continuing Operation Net Minority Interest":390652000.0,"Reconciled Depreciation":315144000.0,"Reconciled Cost Of Revenue":443716000.0,"EBITDA":896452000.0,"EBIT":581308000.0,"Net Interest Income":-60819000.0,"Interest Expense":60819000.0,"Normalized Income":380345052.517921,"Net Income From Continuing And Discontinued Operation":390652000.0,"Total Expenses":609070000.0,"Total Operating Income As Reported":577322000.0,"Diluted Average Shares":124156000.0,"Basic Average Shares":124156000.0,"Diluted EPS":3.15,"Basic EPS":3.15,"Diluted NI Availto Com Stockholders":390652000.0,"Net Income Common Stockholders":390652000.0,"Net Income":390652000.0,"Minority Interests":-23000000.0,"Net Income Including Noncontrolling Interests":413652000.0,"Net Income Continuous Operations":413652000.0,"Tax Provision":106837000.0,"Pretax Income":520489000.0,"Other Income Expense":16955000.0,"Other Non Operating Income Expenses":3986000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Gain On Sale Of Security":12969000.0,"Net Non Operating Interest Income Expense":-60819000.0,"Interest Expense Non Operating":60819000.0,"Operating Income":564353000.0,"Operating Expense":165354000.0,"Other Operating Expenses":21286000.0,"Other Taxes":102794000.0,"Selling General And Administration":41274000.0,"General And Administrative Expense":41274000.0,"Other Gand A":41274000.0,"Gross Profit":729707000.0,"Cost Of Revenue":443716000.0,"Total Revenue":1173423000.0,"Operating Revenue":1173423000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-5722640.0,"Tax Rate For Calcs":0.02,"Normalized EBITDA":613859000.0,"Total Unusual Items":-286132000.0,"Total Unusual Items Excluding Goodwill":-286132000.0,"Net Income From Continuing Operation Net Minority Interest":-35872000.0,"Reconciled Depreciation":292704000.0,"Reconciled Cost Of Revenue":497792000.0,"EBITDA":327727000.0,"EBIT":35023000.0,"Net Interest Income":-51525000.0,"Interest Expense":51525000.0,"Normalized Income":244537360.0,"Net Income From Continuing And Discontinued Operation":-35872000.0,"Total Expenses":624816000.0,"Total Operating Income As Reported":46821000.0,"Diluted Average Shares":123480000.0,"Basic Average Shares":123480000.0,"Diluted EPS":-0.29,"Basic EPS":-0.29,"Diluted NI Availto Com Stockholders":-35872000.0,"Net Income Common Stockholders":-35872000.0,"Net Income":-35872000.0,"Minority Interests":-20054000.0,"Net Income Including Noncontrolling Interests":-15818000.0,"Net Income Continuous Operations":-15818000.0,"Tax Provision":-684000.0,"Pretax Income":-16502000.0,"Other Income Expense":-281765000.0,"Other Non Operating Income Expenses":4367000.0,"Special Income Charges":-16165000.0,"Gain On Sale Of Ppe":-578000.0,"Other Special Charges":15587000.0,"Gain On Sale Of Security":-269967000.0,"Net Non Operating Interest Income Expense":-51525000.0,"Interest Expense Non Operating":51525000.0,"Operating Income":316788000.0,"Operating Expense":127024000.0,"Other Operating Expenses":17110000.0,"Other Taxes":70891000.0,"Selling General And Administration":39023000.0,"General And Administrative Expense":39023000.0,"Other Gand A":39023000.0,"Gross Profit":443812000.0,"Cost Of Revenue":497792000.0,"Total Revenue":941604000.0,"Operating Revenue":941604000.0},"2025-12-31":{"Tax Effect Of Unusual Items":8073660.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":511813000.0,"Total Unusual Items":38446000.0,"Total Unusual Items Excluding Goodwill":38446000.0,"Net Income From Continuing Operation Net Minority Interest":192547000.0,"Reconciled Depreciation":305511000.0,"Reconciled Cost Of Revenue":226264000.0,"EBITDA":550259000.0,"EBIT":244748000.0,"Net Interest Income":-55045000.0,"Interest Expense":55045000.0,"Normalized Income":162174660.0,"Net Income From Continuing And Discontinued Operation":192547000.0,"Total Expenses":605244000.0,"Total Operating Income As Reported":242748000.0,"Diluted Average Shares":124280000.0,"Basic Average Shares":124280000.0,"Diluted EPS":1.55,"Basic EPS":1.55,"Diluted NI Availto Com Stockholders":192547000.0,"Net Income Common Stockholders":192547000.0,"Net Income":192547000.0,"Minority Interests":-22992000.0,"Net Income Including Noncontrolling Interests":215539000.0,"Net Income Continuous Operations":215539000.0,"Tax Provision":-25836000.0,"Pretax Income":189703000.0,"Other Income Expense":40446000.0,"Other Non Operating Income Expenses":2000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Gain On Sale Of Security":38446000.0,"Net Non Operating Interest Income Expense":-55045000.0,"Interest Expense Non Operating":55045000.0,"Operating Income":204302000.0,"Operating Expense":378980000.0,"Other Operating Expenses":68991000.0,"Other Taxes":null,"Selling General And Administration":34360000.0,"General And Administrative Expense":34360000.0,"Other Gand A":34360000.0,"Gross Profit":583282000.0,"Cost Of Revenue":226264000.0,"Total Revenue":809546000.0,"Operating Revenue":809546000.0},"2025-09-30":{"Tax Effect Of Unusual Items":5827250.0,"Tax Rate For Calcs":0.25,"Normalized EBITDA":592438000.0,"Total Unusual Items":23309000.0,"Total Unusual Items Excluding Goodwill":23309000.0,"Net Income From Continuing Operation Net Minority Interest":176364000.0,"Reconciled Depreciation":305354000.0,"Reconciled Cost Of Revenue":594098000.0,"EBITDA":615747000.0,"EBIT":310393000.0,"Net Interest Income":-50641000.0,"Interest Expense":50641000.0,"Normalized Income":158882250.0,"Net Income From Continuing And Discontinued Operation":176364000.0,"Total Expenses":633036000.0,"Total Operating Income As Reported":305979000.0,"Diluted Average Shares":124410000.0,"Basic Average Shares":124396000.0,"Diluted EPS":1.42,"Basic EPS":1.42,"Diluted NI Availto Com Stockholders":176364000.0,"Net Income Common Stockholders":176364000.0,"Net Income":176364000.0,"Minority Interests":-24260000.0,"Net Income Including Noncontrolling Interests":200624000.0,"Net Income Continuous Operations":200624000.0,"Tax Provision":59128000.0,"Pretax Income":259752000.0,"Other Income Expense":28312000.0,"Other Non Operating Income Expenses":5003000.0,"Special Income Charges":-589000.0,"Gain On Sale Of Ppe":-589000.0,"Other Special Charges":null,"Gain On Sale Of Security":23898000.0,"Net Non Operating Interest Income Expense":-50641000.0,"Interest Expense Non Operating":50641000.0,"Operating Income":282081000.0,"Operating Expense":38938000.0,"Other Operating Expenses":2148000.0,"Other Taxes":null,"Selling General And Administration":36790000.0,"General And Administrative Expense":36790000.0,"Other Gand A":36790000.0,"Gross Profit":321019000.0,"Cost Of Revenue":594098000.0,"Total Revenue":915117000.0,"Operating Revenue":915117000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-7179121.98676,"Tax Rate For Calcs":0.23642,"Normalized EBITDA":625134000.0,"Total Unusual Items":-30366000.0,"Total Unusual Items Excluding Goodwill":-30366000.0,"Net Income From Continuing Operation Net Minority Interest":150225000.0,"Reconciled Depreciation":302602000.0,"Reconciled Cost Of Revenue":488233000.0,"EBITDA":594768000.0,"EBIT":292166000.0,"Net Interest Income":-53345000.0,"Interest Expense":53345000.0,"Normalized Income":173411878.01324,"Net Income From Continuing And Discontinued Operation":150225000.0,"Total Expenses":606648000.0,"Total Operating Income As Reported":288664000.0,"Diluted Average Shares":124456000.0,"Basic Average Shares":124418000.0,"Diluted EPS":1.21,"Basic EPS":1.21,"Diluted NI Availto Com Stockholders":150225000.0,"Net Income Common Stockholders":150225000.0,"Net Income":150225000.0,"Minority Interests":-32134000.0,"Net Income Including Noncontrolling Interests":182359000.0,"Net Income Continuous Operations":182359000.0,"Tax Provision":56462000.0,"Pretax Income":238821000.0,"Other Income Expense":-26864000.0,"Other Non Operating Income Expenses":3502000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Gain On Sale Of Security":-30366000.0,"Net Non Operating Interest Income Expense":-53345000.0,"Interest Expense Non Operating":53345000.0,"Operating Income":319030000.0,"Operating Expense":118415000.0,"Other Operating Expenses":18218000.0,"Other Taxes":68010000.0,"Selling General And Administration":32187000.0,"General And Administrative Expense":32187000.0,"Other Gand A":32187000.0,"Gross Profit":437445000.0,"Cost Of Revenue":488233000.0,"Total Revenue":925678000.0,"Operating Revenue":925678000.0},"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,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Other Taxes":77049000.0,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-625238000.0,"Repurchase Of Capital Stock":-11399000.0,"Repayment Of Debt":-1041331000.0,"Issuance Of Debt":1788000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1562366000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":90915000.0,"Beginning Cash Position":92472000.0,"Changes In Cash":-1557000.0,"Financing Cash Flow":661285000.0,"Cash Flow From Continuing Financing Activities":661285000.0,"Net Other Financing Charges":-27544000.0,"Cash Dividends Paid":-46441000.0,"Common Stock Dividend Paid":-46441000.0,"Net Common Stock Issuance":-11399000.0,"Common Stock Payments":-11399000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":746669000.0,"Net Long Term Debt Issuance":746669000.0,"Long Term Debt Payments":-1041331000.0,"Long Term Debt Issuance":1788000000.0,"Investing Cash Flow":-1599970000.0,"Cash Flow From Continuing Investing Activities":-1599970000.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1173379000.0,"Purchase Of PPE":-1173379000.0,"Capital Expenditure Reported":-388987000.0,"Operating Cash Flow":937128000.0,"Cash Flow From Continuing Operating Activities":937128000.0,"Change In Working Capital":174549000.0,"Change In Other Working Capital":17173000.0,"Change In Other Current Liabilities":-1851000.0,"Change In Other Current Assets":1887000.0,"Change In Payables And Accrued Expense":123457000.0,"Change In Payable":123457000.0,"Change In Account Payable":60808000.0,"Change In Prepaid Assets":null,"Change In Inventory":-6172000.0,"Change In Receivables":40055000.0,"Changes In Account Receivables":40055000.0,"Other Non Cash Items":6530000.0,"Stock Based Compensation":6099000.0,"Deferred Tax":106611000.0,"Deferred Income Tax":106611000.0,"Depreciation Amortization Depletion":315144000.0,"Operating Gains Losses":-85457000.0,"Gain Loss On Investment Securities":-85457000.0,"Net Income From Continuing Operations":413652000.0},"2026-03-31":{"Free Cash Flow":11750000.0,"Repurchase Of Capital Stock":-707000.0,"Repayment Of Debt":-1262670000.0,"Issuance Of Debt":1349000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-458796000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":92472000.0,"Beginning Cash Position":79477000.0,"Changes In Cash":12995000.0,"Financing Cash Flow":387000.0,"Cash Flow From Continuing Financing Activities":387000.0,"Net Other Financing Charges":-38419000.0,"Cash Dividends Paid":-46817000.0,"Common Stock Dividend Paid":-46817000.0,"Net Common Stock Issuance":-707000.0,"Common Stock Payments":-707000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":86330000.0,"Net Long Term Debt Issuance":86330000.0,"Long Term Debt Payments":-1262670000.0,"Long Term Debt Issuance":1349000000.0,"Investing Cash Flow":-457938000.0,"Cash Flow From Continuing Investing Activities":-457938000.0,"Net Other Investing Changes":858000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-61655000.0,"Purchase Of PPE":-61655000.0,"Capital Expenditure Reported":-397141000.0,"Operating Cash Flow":470546000.0,"Cash Flow From Continuing Operating Activities":470546000.0,"Change In Working Capital":-93694000.0,"Change In Other Working Capital":-3062000.0,"Change In Other Current Liabilities":-2309000.0,"Change In Other Current Assets":-149000.0,"Change In Payables And Accrued Expense":99458000.0,"Change In Payable":99458000.0,"Change In Account Payable":113457000.0,"Change In Prepaid Assets":null,"Change In Inventory":1052000.0,"Change In Receivables":-188684000.0,"Changes In Account Receivables":-188684000.0,"Other Non Cash Items":12459000.0,"Stock Based Compensation":4518000.0,"Deferred Tax":-684000.0,"Deferred Income Tax":-684000.0,"Depreciation Amortization Depletion":292704000.0,"Operating Gains Losses":271061000.0,"Gain Loss On Investment Securities":255474000.0,"Net Income From Continuing Operations":-15818000.0},"2025-12-31":{"Free Cash Flow":-113598000.0,"Repurchase Of Capital Stock":-5143000.0,"Repayment Of Debt":-607000000.0,"Issuance Of Debt":788000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-588047000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":79477000.0,"Beginning Cash Position":96387000.0,"Changes In Cash":-16910000.0,"Financing Cash Flow":96688000.0,"Cash Flow From Continuing Financing Activities":96688000.0,"Net Other Financing Charges":-32885000.0,"Cash Dividends Paid":-46284000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-5143000.0,"Common Stock Payments":-5143000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":181000000.0,"Net Long Term Debt Issuance":181000000.0,"Long Term Debt Payments":-607000000.0,"Long Term Debt Issuance":788000000.0,"Investing Cash Flow":-588047000.0,"Cash Flow From Continuing Investing Activities":-588047000.0,"Net Other Investing Changes":-3263000.0,"Net Business Purchase And Sale":3263000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-77295000.0,"Purchase Of PPE":-77295000.0,"Capital Expenditure Reported":-510752000.0,"Operating Cash Flow":474449000.0,"Cash Flow From Continuing Operating Activities":474449000.0,"Change In Working Capital":-938000.0,"Change In Other Working Capital":-55313000.0,"Change In Other Current Liabilities":-576000.0,"Change In Other Current Assets":1514000.0,"Change In Payables And Accrued Expense":-43478000.0,"Change In Payable":-43478000.0,"Change In Account Payable":-51638000.0,"Change In Prepaid Assets":null,"Change In Inventory":-3010000.0,"Change In Receivables":105261000.0,"Changes In Account Receivables":105261000.0,"Other Non Cash Items":7214000.0,"Stock Based Compensation":3686000.0,"Deferred Tax":-26189000.0,"Deferred Income Tax":-26189000.0,"Depreciation Amortization Depletion":305511000.0,"Operating Gains Losses":-30374000.0,"Gain Loss On Investment Securities":-30374000.0,"Net Income From Continuing Operations":215539000.0},"2025-09-30":{"Free Cash Flow":158530000.0,"Repurchase Of Capital Stock":-6457000.0,"Repayment Of Debt":-705000000.0,"Issuance Of Debt":637000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-563130000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":96387000.0,"Beginning Cash Position":86786000.0,"Changes In Cash":9601000.0,"Financing Cash Flow":-149098000.0,"Cash Flow From Continuing Financing Activities":-149098000.0,"Net Other Financing Charges":-35979000.0,"Cash Dividends Paid":-38662000.0,"Common Stock Dividend Paid":-38662000.0,"Net Common Stock Issuance":-6457000.0,"Common Stock Payments":-6457000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-68000000.0,"Net Long Term Debt Issuance":-68000000.0,"Long Term Debt Payments":-705000000.0,"Long Term Debt Issuance":637000000.0,"Investing Cash Flow":-562961000.0,"Cash Flow From Continuing Investing Activities":-562961000.0,"Net Other Investing Changes":3432000.0,"Net Business Purchase And Sale":-3263000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-136713000.0,"Purchase Of PPE":-136713000.0,"Capital Expenditure Reported":-426417000.0,"Operating Cash Flow":721660000.0,"Cash Flow From Continuing Operating Activities":721660000.0,"Change In Working Capital":123282000.0,"Change In Other Working Capital":10031000.0,"Change In Other Current Liabilities":2767000.0,"Change In Other Current Assets":-495000.0,"Change In Payables And Accrued Expense":101769000.0,"Change In Payable":101769000.0,"Change In Account Payable":36427000.0,"Change In Prepaid Assets":3210000.0,"Change In Inventory":-10348000.0,"Change In Receivables":14222000.0,"Changes In Account Receivables":14222000.0,"Other Non Cash Items":7708000.0,"Stock Based Compensation":6181000.0,"Deferred Tax":98463000.0,"Deferred Income Tax":98463000.0,"Depreciation Amortization Depletion":305354000.0,"Operating Gains Losses":-19952000.0,"Gain Loss On Investment Securities":-19952000.0,"Net Income From Continuing Operations":200624000.0},"2025-06-30":{"Free Cash Flow":2733000.0,"Repurchase Of Capital Stock":-44249000.0,"Repayment Of Debt":-705000000.0,"Issuance Of Debt":813000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-498294000.0,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":86786000.0,"Beginning Cash Position":77516000.0,"Changes In Cash":9270000.0,"Financing Cash Flow":3255000.0,"Cash Flow From Continuing Financing Activities":3255000.0,"Net Other Financing Charges":-21526000.0,"Cash Dividends Paid":-38970000.0,"Common Stock Dividend Paid":-38970000.0,"Net Common Stock Issuance":-44249000.0,"Common Stock Payments":-44249000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":108000000.0,"Net Long Term Debt Issuance":108000000.0,"Long Term Debt Payments":-705000000.0,"Long Term Debt Issuance":813000000.0,"Investing Cash Flow":-495012000.0,"Cash Flow From Continuing Investing Activities":-495012000.0,"Net Other Investing Changes":19000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-43456000.0,"Purchase Of PPE":-43456000.0,"Capital Expenditure Reported":-454838000.0,"Operating Cash Flow":501027000.0,"Cash Flow From Continuing Operating Activities":501027000.0,"Change In Working Capital":-65540000.0,"Change In Other Working Capital":-6392000.0,"Change In Other Current Liabilities":-2003000.0,"Change In Other Current Assets":-837000.0,"Change In Payables And Accrued Expense":-20359000.0,"Change In Payable":-20359000.0,"Change In Account Payable":-37812000.0,"Change In Prepaid Assets":-6231000.0,"Change In Inventory":-11122000.0,"Change In Receivables":-24827000.0,"Changes In Account Receivables":-24827000.0,"Other Non Cash Items":6348000.0,"Stock Based Compensation":4572000.0,"Deferred Tax":33373000.0,"Deferred Income Tax":33373000.0,"Depreciation Amortization Depletion":302602000.0,"Operating Gains Losses":37313000.0,"Gain Loss On Investment Securities":37313000.0,"Net Income From Continuing Operations":182359000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"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,"Cash Dividends Paid":null,"Common Stock Dividend Paid":-39180000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"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 Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":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 Prepaid Assets":8357000.0,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":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,"Issuance Of Capital Stock":0.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":75867000.0,"Income Tax Paid Supplemental Data":-4279000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"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 Other Investing Changes":null,"Net Business Purchase And Sale":113576000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":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 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,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}