{"ticker":"NCLH","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":459158514.0,"Share Issued":459158514.0,"Net Debt":14816685000.0,"Total Debt":15034785000.0,"Tangible Book Value":1936577000.0,"Invested Capital":17607651000.0,"Working Capital":-5054871000.0,"Net Tangible Assets":1936577000.0,"Common Stock Equity":2572866000.0,"Total Capitalization":16466281000.0,"Total Equity Gross Minority Interest":2572866000.0,"Stockholders Equity":2572866000.0,"Gains Losses Not Affecting Retained Earnings":-431572000.0,"Other Equity Adjustments":-431572000.0,"Retained Earnings":-5239415000.0,"Additional Paid In Capital":8243394000.0,"Capital Stock":459000.0,"Common Stock":459000.0,"Total Liabilities Net Minority Interest":21438844000.0,"Total Non Current Liabilities Net Minority Interest":15117915000.0,"Other Non Current Liabilities":1224500000.0,"Long Term Debt And Capital Lease Obligation":13893415000.0,"Long Term Debt":13893415000.0,"Current Liabilities":6320929000.0,"Current Deferred Liabilities":3651201000.0,"Current Deferred Revenue":3651201000.0,"Current Debt And Capital Lease Obligation":1141370000.0,"Current Debt":1141370000.0,"Payables And Accrued Expenses":1528358000.0,"Current Accrued Expenses":1295295000.0,"Payables":233063000.0,"Accounts Payable":233063000.0,"Total Assets":24011710000.0,"Total Non Current Assets":22745652000.0,"Other Non Current Assets":1671834000.0,"Goodwill And Other Intangible Assets":636289000.0,"Other Intangible Assets":500525000.0,"Goodwill":135764000.0,"Net PPE":20437529000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1266058000.0,"Other Current Assets":609704000.0,"Inventory":161296000.0,"Receivables":276958000.0,"Accounts Receivable":276958000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":218100000.0,"Cash And Cash Equivalents":218100000.0},"2026-03-31":{"Ordinary Shares Number":459099810.0,"Share Issued":459099810.0,"Net Debt":14969825000.0,"Total Debt":15154872000.0,"Tangible Book Value":1795157000.0,"Invested Capital":17586318000.0,"Working Capital":-4909535000.0,"Net Tangible Assets":1795157000.0,"Common Stock Equity":2431446000.0,"Total Capitalization":16410839000.0,"Total Equity Gross Minority Interest":2431446000.0,"Stockholders Equity":2431446000.0,"Gains Losses Not Affecting Retained Earnings":-327772000.0,"Other Equity Adjustments":-327772000.0,"Retained Earnings":-5461968000.0,"Additional Paid In Capital":8220727000.0,"Capital Stock":459000.0,"Common Stock":459000.0,"Total Liabilities Net Minority Interest":21363407000.0,"Total Non Current Liabilities Net Minority Interest":15146048000.0,"Other Non Current Liabilities":1166655000.0,"Long Term Debt And Capital Lease Obligation":13979393000.0,"Long Term Debt":13979393000.0,"Current Liabilities":6217359000.0,"Current Deferred Liabilities":3718873000.0,"Current Deferred Revenue":3718873000.0,"Current Debt And Capital Lease Obligation":1175479000.0,"Current Debt":1175479000.0,"Payables And Accrued Expenses":1323007000.0,"Current Accrued Expenses":1138335000.0,"Payables":184672000.0,"Accounts Payable":184672000.0,"Total Assets":23794853000.0,"Total Non Current Assets":22487029000.0,"Other Non Current Assets":1661659000.0,"Goodwill And Other Intangible Assets":636289000.0,"Other Intangible Assets":500525000.0,"Goodwill":135764000.0,"Net PPE":20189081000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1307824000.0,"Other Current Assets":682959000.0,"Inventory":162718000.0,"Receivables":277100000.0,"Accounts Receivable":277100000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":185047000.0,"Cash And Cash Equivalents":185047000.0},"2025-12-31":{"Ordinary Shares Number":455257489.0,"Share Issued":455257489.0,"Net Debt":14396283000.0,"Total Debt":14606176000.0,"Tangible Book Value":1573599000.0,"Invested Capital":16816064000.0,"Working Capital":-4314036000.0,"Net Tangible Assets":1573599000.0,"Common Stock Equity":2209888000.0,"Total Capitalization":15940165000.0,"Total Equity Gross Minority Interest":2209888000.0,"Stockholders Equity":2209888000.0,"Gains Losses Not Affecting Retained Earnings":-451365000.0,"Other Equity Adjustments":-451365000.0,"Retained Earnings":-5566634000.0,"Additional Paid In Capital":8227432000.0,"Capital Stock":455000.0,"Common Stock":455000.0,"Total Liabilities Net Minority Interest":20331513000.0,"Total Non Current Liabilities Net Minority Interest":14878936000.0,"Other Non Current Liabilities":1148659000.0,"Long Term Debt And Capital Lease Obligation":13730277000.0,"Long Term Debt":13730277000.0,"Current Liabilities":5452577000.0,"Current Deferred Liabilities":3200593000.0,"Current Deferred Revenue":3200593000.0,"Current Debt And Capital Lease Obligation":875899000.0,"Current Debt":875899000.0,"Payables And Accrued Expenses":1376085000.0,"Current Accrued Expenses":1206430000.0,"Payables":169655000.0,"Accounts Payable":169655000.0,"Total Assets":22541401000.0,"Total Non Current Assets":21402860000.0,"Other Non Current Assets":1697764000.0,"Goodwill And Other Intangible Assets":636289000.0,"Other Intangible Assets":500525000.0,"Goodwill":135764000.0,"Net PPE":19068807000.0,"Accumulated Depreciation":-8277249000.0,"Gross PPE":27346056000.0,"Construction In Progress":1321431000.0,"Other Properties":1489694000.0,"Machinery Furniture Equipment":24476561000.0,"Land And Improvements":58370000.0,"Properties":0.0,"Current Assets":1138541000.0,"Other Current Assets":498808000.0,"Inventory":138181000.0,"Receivables":291659000.0,"Accounts Receivable":291659000.0,"Allowance For Doubtful Accounts Receivable":-12500000.0,"Gross Accounts Receivable":304159000.0,"Cash Cash Equivalents And Short Term Investments":209893000.0,"Cash And Cash Equivalents":209893000.0},"2025-09-30":{"Ordinary Shares Number":455252151.0,"Share Issued":455252151.0,"Net Debt":14354660000.0,"Total Debt":14521461000.0,"Tangible Book Value":1556794000.0,"Invested Capital":16714544000.0,"Working Capital":-4307466000.0,"Net Tangible Assets":1556794000.0,"Common Stock Equity":2193083000.0,"Total Capitalization":15838346000.0,"Total Equity Gross Minority Interest":2193083000.0,"Stockholders Equity":2193083000.0,"Gains Losses Not Affecting Retained Earnings":-430123000.0,"Other Equity Adjustments":-430123000.0,"Retained Earnings":-5580888000.0,"Additional Paid In Capital":8203639000.0,"Capital Stock":455000.0,"Common Stock":455000.0,"Total Liabilities Net Minority Interest":20020286000.0,"Total Non Current Liabilities Net Minority Interest":14671467000.0,"Other Non Current Liabilities":1026204000.0,"Long Term Debt And Capital Lease Obligation":13645263000.0,"Long Term Debt":13645263000.0,"Current Liabilities":5348819000.0,"Current Deferred Liabilities":3146869000.0,"Current Deferred Revenue":3146869000.0,"Current Debt And Capital Lease Obligation":876198000.0,"Current Debt":876198000.0,"Payables And Accrued Expenses":1325752000.0,"Current Accrued Expenses":1132356000.0,"Payables":193396000.0,"Accounts Payable":193396000.0,"Total Assets":22213369000.0,"Total Non Current Assets":21172016000.0,"Other Non Current Assets":1595693000.0,"Goodwill And Other Intangible Assets":636289000.0,"Other Intangible Assets":500525000.0,"Goodwill":135764000.0,"Net PPE":18940034000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1041353000.0,"Other Current Assets":466413000.0,"Inventory":155513000.0,"Receivables":252626000.0,"Accounts Receivable":252626000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":166801000.0,"Cash And Cash Equivalents":166801000.0},"2025-06-30":{"Ordinary Shares Number":446814009.0,"Share Issued":446814009.0,"Net Debt":13579396000.0,"Total Debt":13763411000.0,"Tangible Book Value":933281000.0,"Invested Capital":15332981000.0,"Working Capital":-5215305000.0,"Net Tangible Assets":933281000.0,"Common Stock Equity":1569570000.0,"Total Capitalization":14202753000.0,"Total Equity Gross Minority Interest":1569570000.0,"Stockholders Equity":1569570000.0,"Gains Losses Not Affecting Retained Earnings":-438989000.0,"Other Equity Adjustments":-438989000.0,"Retained Earnings":-6000183000.0,"Additional Paid In Capital":8008295000.0,"Capital Stock":447000.0,"Common Stock":447000.0,"Total Liabilities Net Minority Interest":20026247000.0,"Total Non Current Liabilities Net Minority Interest":13638309000.0,"Other Non Current Liabilities":1005126000.0,"Long Term Debt And Capital Lease Obligation":12633183000.0,"Long Term Debt":12633183000.0,"Current Liabilities":6387938000.0,"Current Deferred Liabilities":3833775000.0,"Current Deferred Revenue":3833775000.0,"Current Debt And Capital Lease Obligation":1130228000.0,"Current Debt":1130228000.0,"Payables And Accrued Expenses":1423935000.0,"Current Accrued Expenses":1254568000.0,"Payables":169367000.0,"Accounts Payable":169367000.0,"Total Assets":21595817000.0,"Total Non Current Assets":20423184000.0,"Other Non Current Assets":1539369000.0,"Goodwill And Other Intangible Assets":636289000.0,"Other Intangible Assets":500525000.0,"Goodwill":135764000.0,"Net PPE":18247526000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Land And Improvements":null,"Properties":null,"Current Assets":1172633000.0,"Other Current Assets":562272000.0,"Inventory":160564000.0,"Receivables":265782000.0,"Accounts Receivable":265782000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":184015000.0,"Cash And Cash Equivalents":184015000.0},"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,"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,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-7358406000.0,"Gross PPE":24169056000.0,"Construction In Progress":1143711000.0,"Other Properties":1261404000.0,"Machinery Furniture Equipment":21705571000.0,"Land And Improvements":58370000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-15100000.0,"Gross Accounts Receivable":236512000.0,"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":0.015065,"Normalized EBITDA":690891000.0,"Net Income From Continuing Operation Net Minority Interest":222553000.0,"Reconciled Depreciation":294047000.0,"Reconciled Cost Of Revenue":1563966000.0,"EBITDA":690891000.0,"EBIT":396844000.0,"Net Interest Income":-170887000.0,"Interest Expense":170887000.0,"Normalized Income":222553000.0,"Net Income From Continuing And Discontinued Operation":222553000.0,"Total Expenses":2277217000.0,"Total Operating Income As Reported":363327000.0,"Diluted Average Shares":463932441.0,"Basic Average Shares":459133954.0,"Diluted EPS":0.48,"Basic EPS":0.48,"Diluted NI Availto Com Stockholders":222553000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":222553000.0,"Net Income":222553000.0,"Net Income Including Noncontrolling Interests":222553000.0,"Net Income Continuous Operations":222553000.0,"Tax Provision":3404000.0,"Pretax Income":225957000.0,"Other Income Expense":33517000.0,"Other Non Operating Income Expenses":33517000.0,"Net Non Operating Interest Income Expense":-170887000.0,"Interest Expense Non Operating":170887000.0,"Operating Income":363327000.0,"Operating Expense":690409000.0,"Depreciation Amortization Depletion Income Statement":271205000.0,"Depreciation And Amortization In Income Statement":271205000.0,"Selling General And Administration":419204000.0,"Gross Profit":1053736000.0,"Cost Of Revenue":1586808000.0,"Total Revenue":2640544000.0,"Operating Revenue":2640544000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.027801,"Normalized EBITDA":555034000.0,"Net Income From Continuing Operation Net Minority Interest":104666000.0,"Reconciled Depreciation":281388000.0,"Reconciled Cost Of Revenue":1357209000.0,"EBITDA":555034000.0,"EBIT":273646000.0,"Net Interest Income":-165987000.0,"Interest Expense":165987000.0,"Normalized Income":104666000.0,"Net Income From Continuing And Discontinued Operation":104666000.0,"Total Expenses":2098278000.0,"Total Operating Income As Reported":232943000.0,"Diluted Average Shares":466145101.0,"Basic Average Shares":456654579.0,"Diluted EPS":0.23,"Basic EPS":0.23,"Diluted NI Availto Com Stockholders":105437000.0,"Average Dilution Earnings":771000.0,"Net Income Common Stockholders":104666000.0,"Net Income":104666000.0,"Net Income Including Noncontrolling Interests":104666000.0,"Net Income Continuous Operations":104666000.0,"Tax Provision":2993000.0,"Pretax Income":107659000.0,"Other Income Expense":40703000.0,"Other Non Operating Income Expenses":40703000.0,"Net Non Operating Interest Income Expense":-165987000.0,"Interest Expense Non Operating":165987000.0,"Operating Income":232943000.0,"Operating Expense":720397000.0,"Depreciation Amortization Depletion Income Statement":260716000.0,"Depreciation And Amortization In Income Statement":260716000.0,"Selling General And Administration":459681000.0,"Gross Profit":953340000.0,"Cost Of Revenue":1377881000.0,"Total Revenue":2331221000.0,"Operating Revenue":2331221000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":550275000.0,"Net Income From Continuing Operation Net Minority Interest":14254000.0,"Reconciled Depreciation":374348000.0,"Reconciled Cost Of Revenue":1302037000.0,"EBITDA":550275000.0,"EBIT":175927000.0,"Net Interest Income":-170036000.0,"Interest Expense":170036000.0,"Normalized Income":14254000.0,"Net Income From Continuing And Discontinued Operation":14254000.0,"Total Expenses":2057759000.0,"Total Operating Income As Reported":186641000.0,"Diluted Average Shares":459518039.0,"Basic Average Shares":455256819.0,"Diluted EPS":0.03,"Basic EPS":0.03,"Diluted NI Availto Com Stockholders":-17802000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":14254000.0,"Net Income":14254000.0,"Net Income Including Noncontrolling Interests":14254000.0,"Net Income Continuous Operations":14254000.0,"Tax Provision":-8363000.0,"Pretax Income":5891000.0,"Other Income Expense":-10714000.0,"Other Non Operating Income Expenses":-10714000.0,"Net Non Operating Interest Income Expense":-170036000.0,"Interest Expense Non Operating":170036000.0,"Operating Income":186641000.0,"Operating Expense":734240000.0,"Depreciation Amortization Depletion Income Statement":352866000.0,"Depreciation And Amortization In Income Statement":352866000.0,"Selling General And Administration":381374000.0,"Gross Profit":920881000.0,"Cost Of Revenue":1323519000.0,"Total Revenue":2244400000.0,"Operating Revenue":2244400000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.033072,"Normalized EBITDA":1035240000.0,"Net Income From Continuing Operation Net Minority Interest":419295000.0,"Reconciled Depreciation":272788000.0,"Reconciled Cost Of Revenue":1532903000.0,"EBITDA":1035240000.0,"EBIT":762452000.0,"Net Interest Income":-328816000.0,"Interest Expense":328816000.0,"Normalized Income":419295000.0,"Net Income From Continuing And Discontinued Operation":419295000.0,"Total Expenses":2188693000.0,"Total Operating Income As Reported":749449000.0,"Diluted Average Shares":495727378.0,"Basic Average Shares":450996955.0,"Diluted EPS":0.86,"Basic EPS":0.93,"Diluted NI Availto Com Stockholders":426582000.0,"Average Dilution Earnings":7287000.0,"Net Income Common Stockholders":419295000.0,"Net Income":419295000.0,"Net Income Including Noncontrolling Interests":419295000.0,"Net Income Continuous Operations":419295000.0,"Tax Provision":14341000.0,"Pretax Income":433636000.0,"Other Income Expense":13003000.0,"Other Non Operating Income Expenses":13003000.0,"Net Non Operating Interest Income Expense":-328816000.0,"Interest Expense Non Operating":328816000.0,"Operating Income":749449000.0,"Operating Expense":633834000.0,"Depreciation Amortization Depletion Income Statement":250832000.0,"Depreciation And Amortization In Income Statement":250832000.0,"Selling General And Administration":383002000.0,"Gross Profit":1383283000.0,"Cost Of Revenue":1554859000.0,"Total Revenue":2938142000.0,"Operating Revenue":2938142000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.020797,"Normalized EBITDA":531848000.0,"Net Income From Continuing Operation Net Minority Interest":29992000.0,"Reconciled Depreciation":264437000.0,"Reconciled Cost Of Revenue":1436170000.0,"EBITDA":531848000.0,"EBIT":267411000.0,"Net Interest Income":-236782000.0,"Interest Expense":236782000.0,"Normalized Income":29992000.0,"Net Income From Continuing And Discontinued Operation":29992000.0,"Total Expenses":2093661000.0,"Total Operating Income As Reported":423836000.0,"Diluted Average Shares":448033138.0,"Basic Average Shares":446586784.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":29992000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":29992000.0,"Net Income":29992000.0,"Net Income Including Noncontrolling Interests":29992000.0,"Net Income Continuous Operations":29992000.0,"Tax Provision":637000.0,"Pretax Income":30629000.0,"Other Income Expense":-156425000.0,"Other Non Operating Income Expenses":-156425000.0,"Net Non Operating Interest Income Expense":-236782000.0,"Interest Expense Non Operating":236782000.0,"Operating Income":423836000.0,"Operating Expense":636814000.0,"Depreciation Amortization Depletion Income Statement":243760000.0,"Depreciation And Amortization In Income Statement":243760000.0,"Selling General And Administration":393054000.0,"Gross Profit":1060650000.0,"Cost Of Revenue":1456847000.0,"Total Revenue":2517497000.0,"Operating Revenue":2517497000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":144893000.0,"Repayment Of Debt":-604187000.0,"Issuance Of Debt":495000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-457694000.0,"End Cash Position":218100000.0,"Beginning Cash Position":185047000.0,"Changes In Cash":33053000.0,"Financing Cash Flow":-110770000.0,"Cash Flow From Continuing Financing Activities":-110770000.0,"Net Other Financing Charges":-1516000.0,"Proceeds From Stock Option Exercised":-67000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-109187000.0,"Net Long Term Debt Issuance":-109187000.0,"Long Term Debt Payments":-604187000.0,"Long Term Debt Issuance":495000000.0,"Investing Cash Flow":-458764000.0,"Cash Flow From Continuing Investing Activities":-458764000.0,"Net Other Investing Changes":-1070000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-457694000.0,"Purchase Of PPE":-457694000.0,"Operating Cash Flow":602587000.0,"Cash Flow From Continuing Operating Activities":602587000.0,"Change In Working Capital":84126000.0,"Change In Other Working Capital":-55367000.0,"Change In Payables And Accrued Expense":138256000.0,"Change In Accrued Expense":121110000.0,"Change In Payable":17146000.0,"Change In Account Payable":17146000.0,"Change In Prepaid Assets":4472000.0,"Change In Inventory":905000.0,"Change In Receivables":-4140000.0,"Changes In Account Receivables":-4140000.0,"Other Non Cash Items":11787000.0,"Stock Based Compensation":22734000.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":294047000.0,"Depreciation And Amortization":294047000.0,"Operating Gains Losses":-32660000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-32660000.0,"Net Income From Continuing Operations":222553000.0},"2026-03-31":{"Free Cash Flow":-625216000.0,"Repayment Of Debt":-608410000.0,"Issuance Of Debt":1260848000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-1436667000.0,"End Cash Position":185047000.0,"Beginning Cash Position":209893000.0,"Changes In Cash":-24846000.0,"Financing Cash Flow":603526000.0,"Cash Flow From Continuing Financing Activities":603526000.0,"Net Other Financing Charges":-18857000.0,"Proceeds From Stock Option Exercised":-30055000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":652438000.0,"Net Long Term Debt Issuance":652438000.0,"Long Term Debt Payments":-608410000.0,"Long Term Debt Issuance":1260848000.0,"Investing Cash Flow":-1439823000.0,"Cash Flow From Continuing Investing Activities":-1439823000.0,"Net Other Investing Changes":-3156000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-1436667000.0,"Purchase Of PPE":-1436667000.0,"Operating Cash Flow":811451000.0,"Cash Flow From Continuing Operating Activities":811451000.0,"Change In Working Capital":437857000.0,"Change In Other Working Capital":537364000.0,"Change In Payables And Accrued Expense":2410000.0,"Change In Accrued Expense":-31185000.0,"Change In Payable":33595000.0,"Change In Account Payable":33595000.0,"Change In Prepaid Assets":-87953000.0,"Change In Inventory":-27654000.0,"Change In Receivables":13690000.0,"Changes In Account Receivables":13690000.0,"Other Non Cash Items":1813000.0,"Stock Based Compensation":23365000.0,"Provisionand Write Offof Assets":null,"Depreciation Amortization Depletion":281388000.0,"Depreciation And Amortization":281388000.0,"Operating Gains Losses":-37638000.0,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":-37638000.0,"Net Income From Continuing Operations":104666000.0},"2025-12-31":{"Free Cash Flow":21463000.0,"Repayment Of Debt":-449161000.0,"Issuance Of Debt":511970000.0,"Issuance Of Capital Stock":-316000.0,"Capital Expenditure":-437647000.0,"End Cash Position":209893000.0,"Beginning Cash Position":166801000.0,"Changes In Cash":43092000.0,"Financing Cash Flow":17127000.0,"Cash Flow From Continuing Financing Activities":17127000.0,"Net Other Financing Charges":-45364000.0,"Proceeds From Stock Option Exercised":-2000.0,"Net Common Stock Issuance":-316000.0,"Common Stock Issuance":-316000.0,"Net Issuance Payments Of Debt":62809000.0,"Net Long Term Debt Issuance":62809000.0,"Long Term Debt Payments":-449161000.0,"Long Term Debt Issuance":511970000.0,"Investing Cash Flow":-433145000.0,"Cash Flow From Continuing Investing Activities":-433145000.0,"Net Other Investing Changes":5289000.0,"Net Investment Purchase And Sale":-787000.0,"Purchase Of Investment":-787000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-437647000.0,"Purchase Of PPE":-437647000.0,"Operating Cash Flow":459110000.0,"Cash Flow From Continuing Operating Activities":459110000.0,"Change In Working Capital":38636000.0,"Change In Other Working Capital":52425000.0,"Change In Payables And Accrued Expense":6148000.0,"Change In Accrued Expense":57256000.0,"Change In Payable":-51108000.0,"Change In Account Payable":-51108000.0,"Change In Prepaid Assets":4436000.0,"Change In Inventory":17346000.0,"Change In Receivables":-41719000.0,"Changes In Account Receivables":-41719000.0,"Other Non Cash Items":0.0,"Stock Based Compensation":23795000.0,"Provisionand Write Offof Assets":1245000.0,"Depreciation Amortization Depletion":374348000.0,"Depreciation And Amortization":374348000.0,"Operating Gains Losses":4518000.0,"Gain Loss On Investment Securities":2378000.0,"Net Foreign Currency Exchange Gain Loss":2140000.0,"Net Income From Continuing Operations":14254000.0},"2025-09-30":{"Free Cash Flow":-726534000.0,"Repayment Of Debt":-3857398000.0,"Issuance Of Debt":4772829000.0,"Issuance Of Capital Stock":81276000.0,"Capital Expenditure":-963098000.0,"End Cash Position":166801000.0,"Beginning Cash Position":184015000.0,"Changes In Cash":-17214000.0,"Financing Cash Flow":709706000.0,"Cash Flow From Continuing Financing Activities":709706000.0,"Net Other Financing Charges":-286982000.0,"Proceeds From Stock Option Exercised":-19000.0,"Net Common Stock Issuance":81276000.0,"Common Stock Issuance":81276000.0,"Net Issuance Payments Of Debt":915431000.0,"Net Long Term Debt Issuance":915431000.0,"Long Term Debt Payments":-3857398000.0,"Long Term Debt Issuance":4772829000.0,"Investing Cash Flow":-963484000.0,"Cash Flow From Continuing Investing Activities":-963484000.0,"Net Other Investing Changes":711000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-963098000.0,"Purchase Of PPE":-963098000.0,"Operating Cash Flow":236564000.0,"Cash Flow From Continuing Operating Activities":236564000.0,"Change In Working Capital":-621246000.0,"Change In Other Working Capital":-694258000.0,"Change In Payables And Accrued Expense":-49494000.0,"Change In Accrued Expense":-86663000.0,"Change In Payable":37169000.0,"Change In Account Payable":37169000.0,"Change In Prepaid Assets":102801000.0,"Change In Inventory":4997000.0,"Change In Receivables":14708000.0,"Changes In Account Receivables":14708000.0,"Other Non Cash Items":-2281000.0,"Stock Based Compensation":18418000.0,"Provisionand Write Offof Assets":-58000.0,"Depreciation Amortization Depletion":272788000.0,"Depreciation And Amortization":272788000.0,"Operating Gains Losses":147496000.0,"Gain Loss On Investment Securities":-86000.0,"Net Foreign Currency Exchange Gain Loss":-4662000.0,"Net Income From Continuing Operations":419295000.0},"2025-06-30":{"Free Cash Flow":381210000.0,"Repayment Of Debt":-1143059000.0,"Issuance Of Debt":773876000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-333641000.0,"End Cash Position":184015000.0,"Beginning Cash Position":184359000.0,"Changes In Cash":-344000.0,"Financing Cash Flow":-379375000.0,"Cash Flow From Continuing Financing Activities":-379375000.0,"Net Other Financing Charges":-74188000.0,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-369183000.0,"Net Long Term Debt Issuance":-369183000.0,"Long Term Debt Payments":-1143059000.0,"Long Term Debt Issuance":773876000.0,"Investing Cash Flow":-335820000.0,"Cash Flow From Continuing Investing Activities":-335820000.0,"Net Other Investing Changes":-2179000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-333641000.0,"Purchase Of PPE":-333641000.0,"Operating Cash Flow":714851000.0,"Cash Flow From Continuing Operating Activities":714851000.0,"Change In Working Capital":205295000.0,"Change In Other Working Capital":42202000.0,"Change In Payables And Accrued Expense":178276000.0,"Change In Accrued Expense":176561000.0,"Change In Payable":1715000.0,"Change In Account Payable":1715000.0,"Change In Prepaid Assets":-13465000.0,"Change In Inventory":-5184000.0,"Change In Receivables":3466000.0,"Changes In Account Receivables":3466000.0,"Other Non Cash Items":-1090000.0,"Stock Based Compensation":25899000.0,"Provisionand Write Offof Assets":1319000.0,"Depreciation Amortization Depletion":264437000.0,"Depreciation And Amortization":264437000.0,"Operating Gains Losses":190318000.0,"Gain Loss On Investment Securities":-2409000.0,"Net Foreign Currency Exchange Gain Loss":121909000.0,"Net Income From Continuing Operations":29992000.0},"2025-03-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":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 Other Investing Changes":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In 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,"Provisionand Write Offof Assets":833000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":506000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Issuance":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 Other Investing Changes":null,"Net Investment Purchase And Sale":-1789000.0,"Purchase Of Investment":-1789000.0,"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,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":2691000.0,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":-267000.0,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}