{"ticker":"NVO","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":40194480.0,"Ordinary Shares Number":4424805520.0,"Share Issued":4465000000.0,"Net Debt":95645000000.0,"Total Debt":140127000000.0,"Tangible Book Value":99220000000.0,"Invested Capital":361404000000.0,"Working Capital":-30387000000.0,"Net Tangible Assets":99220000000.0,"Capital Lease Obligations":null,"Common Stock Equity":221277000000.0,"Total Capitalization":343071000000.0,"Total Equity Gross Minority Interest":221277000000.0,"Stockholders Equity":221277000000.0,"Gains Losses Not Affecting Retained Earnings":-3329000000.0,"Other Equity Adjustments":-3329000000.0,"Treasury Stock":4000000.0,"Retained Earnings":224164000000.0,"Capital Stock":446000000.0,"Common Stock":446000000.0,"Total Liabilities Net Minority Interest":373664000000.0,"Total Non Current Liabilities Net Minority Interest":134581000000.0,"Other Non Current Liabilities":null,"Employee Benefits":787000000.0,"Non Current Pension And Other Postretirement Benefit Plans":787000000.0,"Tradeand Other Payables Non Current":1529000000.0,"Non Current Deferred Liabilities":4271000000.0,"Non Current Deferred Taxes Liabilities":4271000000.0,"Long Term Debt And Capital Lease Obligation":121794000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":121794000000.0,"Long Term Provisions":6200000000.0,"Current Liabilities":239083000000.0,"Other Current Liabilities":43621000000.0,"Current Debt And Capital Lease Obligation":18333000000.0,"Current Capital Lease Obligation":null,"Current Debt":18333000000.0,"Other Current Borrowings":18333000000.0,"Line Of Credit":null,"Commercial Paper":null,"Current Provisions":1877000000.0,"Payables And Accrued Expenses":175252000000.0,"Payables":175252000000.0,"Total Tax Payable":20460000000.0,"Accounts Payable":154792000000.0,"Total Assets":594941000000.0,"Total Non Current Assets":386245000000.0,"Non Current Deferred Assets":23672000000.0,"Non Current Deferred Taxes Assets":23672000000.0,"Non Current Accounts Receivable":6428000000.0,"Investments And Advances":2330000000.0,"Investmentin Financial Assets":2123000000.0,"Available For Sale Securities":2123000000.0,"Long Term Equity Investment":207000000.0,"Investmentsin Associatesat Cost":207000000.0,"Goodwill And Other Intangible Assets":122057000000.0,"Other Intangible Assets":102167000000.0,"Goodwill":19890000000.0,"Net PPE":231758000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":208696000000.0,"Hedging Assets Current":3850000000.0,"Inventory":51352000000.0,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":108512000000.0,"Other Receivables":14611000000.0,"Taxes Receivable":4952000000.0,"Accounts Receivable":88949000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":44982000000.0,"Other Short Term Investments":500000000.0,"Cash And Cash Equivalents":44482000000.0,"Cash Financial":44482000000.0},"2026-03-31":{"Treasury Shares Number":27357791.0,"Ordinary Shares Number":4437642209.0,"Share Issued":4465000000.0,"Net Debt":125255000000.0,"Total Debt":146382000000.0,"Tangible Book Value":73155000000.0,"Invested Capital":349447000000.0,"Working Capital":-47841000000.0,"Net Tangible Assets":73155000000.0,"Capital Lease Obligations":null,"Common Stock Equity":203065000000.0,"Total Capitalization":322237000000.0,"Total Equity Gross Minority Interest":203065000000.0,"Stockholders Equity":203065000000.0,"Gains Losses Not Affecting Retained Earnings":-3799000000.0,"Other Equity Adjustments":-3799000000.0,"Treasury Stock":2000000.0,"Retained Earnings":206420000000.0,"Capital Stock":446000000.0,"Common Stock":446000000.0,"Total Liabilities Net Minority Interest":356156000000.0,"Total Non Current Liabilities Net Minority Interest":130998000000.0,"Other Non Current Liabilities":null,"Employee Benefits":824000000.0,"Non Current Pension And Other Postretirement Benefit Plans":824000000.0,"Tradeand Other Payables Non Current":1371000000.0,"Non Current Deferred Liabilities":5008000000.0,"Non Current Deferred Taxes Liabilities":5008000000.0,"Long Term Debt And Capital Lease Obligation":119172000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":119172000000.0,"Long Term Provisions":4623000000.0,"Current Liabilities":225158000000.0,"Other Current Liabilities":47606000000.0,"Current Debt And Capital Lease Obligation":27210000000.0,"Current Capital Lease Obligation":null,"Current Debt":27210000000.0,"Other Current Borrowings":27210000000.0,"Line Of Credit":null,"Commercial Paper":null,"Current Provisions":140000000.0,"Payables And Accrued Expenses":150202000000.0,"Payables":150202000000.0,"Total Tax Payable":16149000000.0,"Accounts Payable":134053000000.0,"Total Assets":559221000000.0,"Total Non Current Assets":381904000000.0,"Non Current Deferred Assets":23787000000.0,"Non Current Deferred Taxes Assets":23787000000.0,"Non Current Accounts Receivable":5992000000.0,"Investments And Advances":2241000000.0,"Investmentin Financial Assets":2034000000.0,"Available For Sale Securities":2034000000.0,"Long Term Equity Investment":207000000.0,"Investmentsin Associatesat Cost":207000000.0,"Goodwill And Other Intangible Assets":129910000000.0,"Other Intangible Assets":110033000000.0,"Goodwill":19877000000.0,"Net PPE":219974000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":177317000000.0,"Hedging Assets Current":4071000000.0,"Inventory":51352000000.0,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":100268000000.0,"Other Receivables":12465000000.0,"Taxes Receivable":5238000000.0,"Accounts Receivable":82565000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":21626000000.0,"Other Short Term Investments":499000000.0,"Cash And Cash Equivalents":21127000000.0,"Cash Financial":21127000000.0},"2025-12-31":{"Treasury Shares Number":21520659.0,"Ordinary Shares Number":4443479341.0,"Share Issued":4465000000.0,"Net Debt":95922000000.0,"Total Debt":130958000000.0,"Tangible Book Value":63994000000.0,"Invested Capital":316433000000.0,"Working Capital":-43208000000.0,"Net Tangible Assets":63994000000.0,"Capital Lease Obligations":8572000000.0,"Common Stock Equity":194047000000.0,"Total Capitalization":305752000000.0,"Total Equity Gross Minority Interest":194047000000.0,"Stockholders Equity":194047000000.0,"Gains Losses Not Affecting Retained Earnings":-1695000000.0,"Other Equity Adjustments":-1695000000.0,"Treasury Stock":2000000.0,"Retained Earnings":195298000000.0,"Capital Stock":446000000.0,"Common Stock":446000000.0,"Total Liabilities Net Minority Interest":348855000000.0,"Total Non Current Liabilities Net Minority Interest":133194000000.0,"Other Non Current Liabilities":null,"Employee Benefits":861000000.0,"Non Current Pension And Other Postretirement Benefit Plans":861000000.0,"Tradeand Other Payables Non Current":1051000000.0,"Non Current Deferred Liabilities":6611000000.0,"Non Current Deferred Taxes Liabilities":6611000000.0,"Long Term Debt And Capital Lease Obligation":118941000000.0,"Long Term Capital Lease Obligation":7236000000.0,"Long Term Debt":111705000000.0,"Long Term Provisions":5730000000.0,"Current Liabilities":215661000000.0,"Other Current Liabilities":41747000000.0,"Current Debt And Capital Lease Obligation":12017000000.0,"Current Capital Lease Obligation":1336000000.0,"Current Debt":10681000000.0,"Other Current Borrowings":9753000000.0,"Line Of Credit":183000000.0,"Commercial Paper":745000000.0,"Current Provisions":374000000.0,"Payables And Accrued Expenses":161523000000.0,"Payables":161523000000.0,"Total Tax Payable":8416000000.0,"Accounts Payable":153107000000.0,"Total Assets":542902000000.0,"Total Non Current Assets":370449000000.0,"Non Current Deferred Assets":23647000000.0,"Non Current Deferred Taxes Assets":23647000000.0,"Non Current Accounts Receivable":5864000000.0,"Investments And Advances":2507000000.0,"Investmentin Financial Assets":2141000000.0,"Available For Sale Securities":2141000000.0,"Long Term Equity Investment":366000000.0,"Investmentsin Associatesat Cost":366000000.0,"Goodwill And Other Intangible Assets":130053000000.0,"Other Intangible Assets":110208000000.0,"Goodwill":19845000000.0,"Net PPE":208378000000.0,"Accumulated Depreciation":-58936000000.0,"Gross PPE":267314000000.0,"Construction In Progress":130622000000.0,"Other Properties":11113000000.0,"Machinery Furniture Equipment":60020000000.0,"Properties":65559000000.0,"Current Assets":172453000000.0,"Hedging Assets Current":6682000000.0,"Inventory":49623000000.0,"Inventories Adjustments Allowances":-5661000000.0,"Finished Goods":11990000000.0,"Work In Process":25858000000.0,"Raw Materials":17436000000.0,"Receivables":89186000000.0,"Other Receivables":13482000000.0,"Taxes Receivable":4848000000.0,"Accounts Receivable":70856000000.0,"Allowance For Doubtful Accounts Receivable":-1987000000.0,"Gross Accounts Receivable":72843000000.0,"Cash Cash Equivalents And Short Term Investments":26962000000.0,"Other Short Term Investments":498000000.0,"Cash And Cash Equivalents":26464000000.0,"Cash Financial":26464000000.0},"2025-09-30":{"Treasury Shares Number":null,"Ordinary Shares Number":4441340468.0,"Share Issued":4441340468.0,"Net Debt":69130000000.0,"Total Debt":101214000000.0,"Tangible Book Value":63309000000.0,"Invested Capital":271110000000.0,"Working Capital":-52475000000.0,"Net Tangible Assets":63309000000.0,"Capital Lease Obligations":null,"Common Stock Equity":169896000000.0,"Total Capitalization":259076000000.0,"Total Equity Gross Minority Interest":169896000000.0,"Stockholders Equity":169896000000.0,"Gains Losses Not Affecting Retained Earnings":923000000.0,"Other Equity Adjustments":923000000.0,"Treasury Stock":2000000.0,"Retained Earnings":168529000000.0,"Capital Stock":446000000.0,"Common Stock":446000000.0,"Total Liabilities Net Minority Interest":342392000000.0,"Total Non Current Liabilities Net Minority Interest":108034000000.0,"Other Non Current Liabilities":19000000.0,"Employee Benefits":751000000.0,"Non Current Pension And Other Postretirement Benefit Plans":751000000.0,"Tradeand Other Payables Non Current":19000000.0,"Non Current Deferred Liabilities":9268000000.0,"Non Current Deferred Taxes Liabilities":9268000000.0,"Long Term Debt And Capital Lease Obligation":89180000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":89180000000.0,"Long Term Provisions":8816000000.0,"Current Liabilities":234358000000.0,"Other Current Liabilities":44596000000.0,"Current Debt And Capital Lease Obligation":12034000000.0,"Current Capital Lease Obligation":null,"Current Debt":12034000000.0,"Other Current Borrowings":12034000000.0,"Line Of Credit":null,"Commercial Paper":null,"Current Provisions":131489000000.0,"Payables And Accrued Expenses":46239000000.0,"Payables":46239000000.0,"Total Tax Payable":22335000000.0,"Accounts Payable":23904000000.0,"Total Assets":512288000000.0,"Total Non Current Assets":330405000000.0,"Non Current Deferred Assets":22772000000.0,"Non Current Deferred Taxes Assets":22772000000.0,"Non Current Accounts Receivable":5077000000.0,"Investments And Advances":2725000000.0,"Investmentin Financial Assets":2335000000.0,"Available For Sale Securities":2335000000.0,"Long Term Equity Investment":390000000.0,"Investmentsin Associatesat Cost":390000000.0,"Goodwill And Other Intangible Assets":106587000000.0,"Other Intangible Assets":106587000000.0,"Goodwill":null,"Net PPE":193244000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":181883000000.0,"Hedging Assets Current":9423000000.0,"Inventory":47504000000.0,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":92373000000.0,"Other Receivables":12376000000.0,"Taxes Receivable":4576000000.0,"Accounts Receivable":75421000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":32583000000.0,"Other Short Term Investments":499000000.0,"Cash And Cash Equivalents":32084000000.0,"Cash Financial":32084000000.0},"2025-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":4441340468.0,"Share Issued":4441340468.0,"Net Debt":80833000000.0,"Total Debt":99268000000.0,"Tangible Book Value":60200000000.0,"Invested Capital":267334000000.0,"Working Capital":-44817000000.0,"Net Tangible Assets":60200000000.0,"Capital Lease Obligations":null,"Common Stock Equity":168066000000.0,"Total Capitalization":255371000000.0,"Total Equity Gross Minority Interest":168066000000.0,"Stockholders Equity":168066000000.0,"Gains Losses Not Affecting Retained Earnings":3169000000.0,"Other Equity Adjustments":3169000000.0,"Treasury Stock":2000000.0,"Retained Earnings":164453000000.0,"Capital Stock":446000000.0,"Common Stock":446000000.0,"Total Liabilities Net Minority Interest":314087000000.0,"Total Non Current Liabilities Net Minority Interest":106565000000.0,"Other Non Current Liabilities":17000000.0,"Employee Benefits":810000000.0,"Non Current Pension And Other Postretirement Benefit Plans":810000000.0,"Tradeand Other Payables Non Current":17000000.0,"Non Current Deferred Liabilities":9796000000.0,"Non Current Deferred Taxes Liabilities":9796000000.0,"Long Term Debt And Capital Lease Obligation":87305000000.0,"Long Term Capital Lease Obligation":null,"Long Term Debt":87305000000.0,"Long Term Provisions":8637000000.0,"Current Liabilities":207522000000.0,"Other Current Liabilities":38299000000.0,"Current Debt And Capital Lease Obligation":11963000000.0,"Current Capital Lease Obligation":null,"Current Debt":11963000000.0,"Other Current Borrowings":11963000000.0,"Line Of Credit":null,"Commercial Paper":null,"Current Provisions":112127000000.0,"Payables And Accrued Expenses":45133000000.0,"Payables":45133000000.0,"Total Tax Payable":16927000000.0,"Accounts Payable":28206000000.0,"Total Assets":482153000000.0,"Total Non Current Assets":319448000000.0,"Non Current Deferred Assets":23747000000.0,"Non Current Deferred Taxes Assets":23747000000.0,"Non Current Accounts Receivable":4439000000.0,"Investments And Advances":2638000000.0,"Investmentin Financial Assets":2248000000.0,"Available For Sale Securities":2248000000.0,"Long Term Equity Investment":390000000.0,"Investmentsin Associatesat Cost":390000000.0,"Goodwill And Other Intangible Assets":107866000000.0,"Other Intangible Assets":107866000000.0,"Goodwill":null,"Net PPE":180758000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":162705000000.0,"Hedging Assets Current":12276000000.0,"Inventory":45652000000.0,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":85843000000.0,"Other Receivables":13273000000.0,"Taxes Receivable":2995000000.0,"Accounts Receivable":69575000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":18934000000.0,"Other Short Term Investments":499000000.0,"Cash And Cash Equivalents":18435000000.0,"Cash Financial":18435000000.0},"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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":null,"Retained Earnings":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":21000000.0,"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 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 Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":null,"Commercial Paper":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total 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,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Properties":null,"Current Assets":null,"Hedging Assets Current":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null},"2024-12-31":{"Treasury Shares Number":23659532.0,"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":6766000000.0,"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,"Treasury Stock":null,"Retained Earnings":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":23000000.0,"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 Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":5428000000.0,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":1338000000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":449000000.0,"Commercial Paper":5343000000.0,"Current Provisions":null,"Payables And Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total 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,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investmentsin Associatesat Cost":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":20017000000.0,"Net PPE":null,"Accumulated Depreciation":-52396000000.0,"Gross PPE":214076000000.0,"Construction In Progress":85497000000.0,"Other Properties":10166000000.0,"Machinery Furniture Equipment":57039000000.0,"Properties":61374000000.0,"Current Assets":null,"Hedging Assets Current":null,"Inventory":null,"Inventories Adjustments Allowances":-3728000000.0,"Finished Goods":8873000000.0,"Work In Process":22335000000.0,"Raw Materials":13369000000.0,"Receivables":null,"Other Receivables":null,"Taxes Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-2127000000.0,"Gross Accounts Receivable":74076000000.0,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.219,"Normalized EBITDA":38679000000.0,"Net Income From Continuing Operation Net Minority Interest":20989000000.0,"Reconciled Depreciation":10304000000.0,"Reconciled Cost Of Revenue":17100000000.0,"EBITDA":38679000000.0,"EBIT":28375000000.0,"Net Interest Income":-186000000.0,"Interest Expense":1500000000.0,"Interest Income":1314000000.0,"Normalized Income":20989000000.0,"Net Income From Continuing And Discontinued Operation":20989000000.0,"Total Expenses":51427000000.0,"Total Operating Income As Reported":27061000000.0,"Diluted Average Shares":4435800000.0,"Basic Average Shares":4428059072.0,"Diluted EPS":4.74,"Basic EPS":4.74,"Diluted NI Availto Com Stockholders":20989000000.0,"Net Income Common Stockholders":20989000000.0,"Net Income":20989000000.0,"Net Income Including Noncontrolling Interests":20989000000.0,"Net Income Continuous Operations":20989000000.0,"Tax Provision":5886000000.0,"Pretax Income":26875000000.0,"Net Non Operating Interest Income Expense":-186000000.0,"Interest Expense Non Operating":1500000000.0,"Interest Income Non Operating":1314000000.0,"Operating Income":27061000000.0,"Operating Expense":34327000000.0,"Other Operating Expenses":234000000.0,"Research And Development":17787000000.0,"Selling General And Administration":16306000000.0,"Selling And Marketing Expense":14997000000.0,"General And Administrative Expense":1309000000.0,"Other Gand A":1309000000.0,"Gross Profit":61388000000.0,"Cost Of Revenue":17100000000.0,"Total Revenue":78488000000.0,"Operating Revenue":78488000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.219,"Normalized EBITDA":69207000000.0,"Net Income From Continuing Operation Net Minority Interest":48557000000.0,"Reconciled Depreciation":3536000000.0,"Reconciled Cost Of Revenue":13598000000.0,"EBITDA":69207000000.0,"EBIT":65671000000.0,"Net Interest Income":2554000000.0,"Interest Expense":3499000000.0,"Interest Income":6053000000.0,"Normalized Income":48557000000.0,"Net Income From Continuing And Discontinued Operation":48557000000.0,"Total Expenses":37205000000.0,"Total Operating Income As Reported":59618000000.0,"Diluted Average Shares":4448700000.0,"Basic Average Shares":4442543458.0,"Diluted EPS":10.91,"Basic EPS":10.93,"Diluted NI Availto Com Stockholders":48557000000.0,"Net Income Common Stockholders":48557000000.0,"Net Income":48557000000.0,"Net Income Including Noncontrolling Interests":48557000000.0,"Net Income Continuous Operations":48557000000.0,"Tax Provision":13615000000.0,"Pretax Income":62172000000.0,"Net Non Operating Interest Income Expense":2554000000.0,"Interest Expense Non Operating":3499000000.0,"Interest Income Non Operating":6053000000.0,"Operating Income":59618000000.0,"Operating Expense":23607000000.0,"Other Operating Expenses":106000000.0,"Research And Development":10284000000.0,"Selling General And Administration":13217000000.0,"Selling And Marketing Expense":12077000000.0,"General And Administrative Expense":1140000000.0,"Other Gand A":1140000000.0,"Gross Profit":83225000000.0,"Cost Of Revenue":13598000000.0,"Total Revenue":96823000000.0,"Operating Revenue":96823000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.213368,"Normalized EBITDA":37298000000.0,"Net Income From Continuing Operation Net Minority Interest":26891000000.0,"Reconciled Depreciation":5562000000.0,"Reconciled Cost Of Revenue":15148000000.0,"EBITDA":37298000000.0,"EBIT":31736000000.0,"Net Interest Income":2449000000.0,"Interest Expense":-4406000000.0,"Interest Income":2449000000.0,"Normalized Income":26891000000.0,"Net Income From Continuing And Discontinued Operation":26891000000.0,"Total Expenses":47408000000.0,"Total Operating Income As Reported":31736000000.0,"Diluted Average Shares":4449400000.0,"Basic Average Shares":4443600000.0,"Diluted EPS":6.04,"Basic EPS":6.06,"Diluted NI Availto Com Stockholders":26891000000.0,"Net Income Common Stockholders":26891000000.0,"Net Income":26891000000.0,"Net Income Including Noncontrolling Interests":26891000000.0,"Net Income Continuous Operations":26891000000.0,"Tax Provision":7294000000.0,"Pretax Income":34185000000.0,"Net Non Operating Interest Income Expense":2449000000.0,"Interest Expense Non Operating":-4406000000.0,"Interest Income Non Operating":2449000000.0,"Operating Income":31736000000.0,"Operating Expense":32260000000.0,"Other Operating Expenses":174000000.0,"Research And Development":14648000000.0,"Selling General And Administration":17438000000.0,"Selling And Marketing Expense":15889000000.0,"General And Administrative Expense":1549000000.0,"Other Gand A":1549000000.0,"Gross Profit":63996000000.0,"Cost Of Revenue":15148000000.0,"Total Revenue":79144000000.0,"Operating Revenue":79144000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.216,"Normalized EBITDA":31439000000.0,"Net Income From Continuing Operation Net Minority Interest":20006000000.0,"Reconciled Depreciation":7757000000.0,"Reconciled Cost Of Revenue":17904000000.0,"EBITDA":31439000000.0,"EBIT":23682000000.0,"Net Interest Income":1835000000.0,"Interest Expense":null,"Interest Income":1835000000.0,"Normalized Income":20006000000.0,"Net Income From Continuing And Discontinued Operation":20006000000.0,"Total Expenses":51294000000.0,"Total Operating Income As Reported":23682000000.0,"Diluted Average Shares":4446800000.0,"Basic Average Shares":4443500000.0,"Diluted EPS":4.5,"Basic EPS":4.5,"Diluted NI Availto Com Stockholders":20006000000.0,"Net Income Common Stockholders":20006000000.0,"Net Income":20006000000.0,"Net Income Including Noncontrolling Interests":20006000000.0,"Net Income Continuous Operations":20006000000.0,"Tax Provision":5511000000.0,"Pretax Income":25517000000.0,"Net Non Operating Interest Income Expense":1835000000.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":1835000000.0,"Operating Income":23682000000.0,"Operating Expense":33390000000.0,"Other Operating Expenses":117000000.0,"Research And Development":15393000000.0,"Selling General And Administration":17880000000.0,"Selling And Marketing Expense":15996000000.0,"General And Administrative Expense":1884000000.0,"Other Gand A":1884000000.0,"Gross Profit":57072000000.0,"Cost Of Revenue":17904000000.0,"Total Revenue":74976000000.0,"Operating Revenue":74976000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.216004,"Normalized EBITDA":43596000000.0,"Net Income From Continuing Operation Net Minority Interest":26503000000.0,"Reconciled Depreciation":4833000000.0,"Reconciled Cost Of Revenue":12846000000.0,"EBITDA":43596000000.0,"EBIT":38763000000.0,"Net Interest Income":356000000.0,"Interest Expense":4958000000.0,"Interest Income":5314000000.0,"Normalized Income":26503000000.0,"Net Income From Continuing And Discontinued Operation":26503000000.0,"Total Expenses":43408000000.0,"Total Operating Income As Reported":33449000000.0,"Diluted Average Shares":4446812081.0,"Basic Average Shares":4446812081.0,"Diluted EPS":5.96,"Basic EPS":5.96,"Diluted NI Availto Com Stockholders":26503000000.0,"Net Income Common Stockholders":26503000000.0,"Net Income":26503000000.0,"Net Income Including Noncontrolling Interests":26503000000.0,"Net Income Continuous Operations":26503000000.0,"Tax Provision":7302000000.0,"Pretax Income":33805000000.0,"Net Non Operating Interest Income Expense":356000000.0,"Interest Expense Non Operating":4958000000.0,"Interest Income Non Operating":5314000000.0,"Operating Income":33449000000.0,"Operating Expense":30562000000.0,"Other Operating Expenses":23000000.0,"Research And Development":11690000000.0,"Selling General And Administration":18849000000.0,"Selling And Marketing Expense":17533000000.0,"General And Administrative Expense":1316000000.0,"Other Gand A":1316000000.0,"Gross Profit":64011000000.0,"Cost Of Revenue":12846000000.0,"Total Revenue":76857000000.0,"Operating Revenue":76857000000.0},"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":5183000000.0,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":5183000000.0,"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":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":42398000000.0,"Repurchase Of Capital Stock":-3499000000.0,"Repayment Of Debt":-26112000000.0,"Issuance Of Debt":18772000000.0,"Capital Expenditure":-12801000000.0,"End Cash Position":44482000000.0,"Beginning Cash Position":21127000000.0,"Effect Of Exchange Rate Changes":52000000.0,"Changes In Cash":23303000000.0,"Financing Cash Flow":-19132000000.0,"Cash Flow From Continuing Financing Activities":-19132000000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-1818000000.0,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":-3499000000.0,"Common Stock Payments":-3499000000.0,"Net Issuance Payments Of Debt":-7340000000.0,"Net Long Term Debt Issuance":-7340000000.0,"Long Term Debt Payments":-26112000000.0,"Long Term Debt Issuance":18772000000.0,"Investing Cash Flow":-12764000000.0,"Cash Flow From Continuing Investing Activities":-12764000000.0,"Interest Received Cfi":80000000.0,"Net Investment Purchase And Sale":-43000000.0,"Sale Of Investment":51000000.0,"Purchase Of Investment":-94000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-126000000.0,"Purchase Of Intangibles":-126000000.0,"Net PPE Purchase And Sale":-12675000000.0,"Purchase Of PPE":-12675000000.0,"Operating Cash Flow":55199000000.0,"Cash Flow From Continuing Operating Activities":55199000000.0,"Taxes Refund Paid":-1365000000.0,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":13319000000.0,"Other Non Cash Items":6066000000.0,"Deferred Tax":5886000000.0,"Deferred Income Tax":5886000000.0,"Depreciation Amortization Depletion":10304000000.0,"Depreciation And Amortization":10304000000.0,"Depreciation":10304000000.0,"Net Income From Continuing Operations":20989000000.0},"2026-03-31":{"Free Cash Flow":12045000000.0,"Repurchase Of Capital Stock":-2400000000.0,"Repayment Of Debt":-1232000000.0,"Issuance Of Debt":15977000000.0,"Capital Expenditure":-12039000000.0,"End Cash Position":21127000000.0,"Beginning Cash Position":26464000000.0,"Effect Of Exchange Rate Changes":-276000000.0,"Changes In Cash":-5061000000.0,"Financing Cash Flow":-17433000000.0,"Cash Flow From Continuing Financing Activities":-17433000000.0,"Net Other Financing Charges":6475000000.0,"Interest Paid Cff":-941000000.0,"Cash Dividends Paid":-35312000000.0,"Net Common Stock Issuance":-2400000000.0,"Common Stock Payments":-2400000000.0,"Net Issuance Payments Of Debt":14745000000.0,"Net Long Term Debt Issuance":14745000000.0,"Long Term Debt Payments":-1232000000.0,"Long Term Debt Issuance":15977000000.0,"Investing Cash Flow":-11712000000.0,"Cash Flow From Continuing Investing Activities":-11712000000.0,"Interest Received Cfi":262000000.0,"Net Investment Purchase And Sale":21000000.0,"Sale Of Investment":21000000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":44000000.0,"Sale Of Business":44000000.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-728000000.0,"Purchase Of Intangibles":-728000000.0,"Net PPE Purchase And Sale":-11311000000.0,"Purchase Of PPE":-11311000000.0,"Operating Cash Flow":24084000000.0,"Cash Flow From Continuing Operating Activities":24084000000.0,"Taxes Refund Paid":-5937000000.0,"Interest Received Cfo":null,"Interest Paid Cfo":null,"Change In Working Capital":-33231000000.0,"Other Non Cash Items":-2456000000.0,"Deferred Tax":13615000000.0,"Deferred Income Tax":13615000000.0,"Depreciation Amortization Depletion":3536000000.0,"Depreciation And Amortization":3536000000.0,"Depreciation":3536000000.0,"Net Income From Continuing Operations":48557000000.0},"2025-12-31":{"Free Cash Flow":-36218000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-1153000000.0,"Issuance Of Debt":30620000000.0,"Capital Expenditure":-43837000000.0,"End Cash Position":26464000000.0,"Beginning Cash Position":32084000000.0,"Effect Of Exchange Rate Changes":106000000.0,"Changes In Cash":-5726000000.0,"Financing Cash Flow":29467000000.0,"Cash Flow From Continuing Financing Activities":29467000000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":0.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":29467000000.0,"Net Long Term Debt Issuance":29467000000.0,"Long Term Debt Payments":-1153000000.0,"Long Term Debt Issuance":30620000000.0,"Investing Cash Flow":-42812000000.0,"Cash Flow From Continuing Investing Activities":-42812000000.0,"Interest Received Cfi":null,"Net Investment Purchase And Sale":21000000.0,"Sale Of Investment":21000000.0,"Purchase Of Investment":0.0,"Net Business Purchase And Sale":1004000000.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-25408000000.0,"Purchase Of Intangibles":-25408000000.0,"Net PPE Purchase And Sale":-18429000000.0,"Purchase Of PPE":-18429000000.0,"Operating Cash Flow":7619000000.0,"Cash Flow From Continuing Operating Activities":7619000000.0,"Taxes Refund Paid":-22991000000.0,"Interest Received Cfo":436000000.0,"Interest Paid Cfo":-1170000000.0,"Change In Working Capital":20370000000.0,"Other Non Cash Items":-28773000000.0,"Deferred Tax":7294000000.0,"Deferred Income Tax":7294000000.0,"Depreciation Amortization Depletion":5562000000.0,"Depreciation And Amortization":5562000000.0,"Depreciation":5562000000.0,"Net Income From Continuing Operations":26891000000.0},"2025-09-30":{"Free Cash Flow":29564000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-1146000000.0,"Issuance Of Debt":713000000.0,"Capital Expenditure":-15415000000.0,"End Cash Position":32084000000.0,"Beginning Cash Position":18435000000.0,"Effect Of Exchange Rate Changes":63000000.0,"Changes In Cash":13586000000.0,"Financing Cash Flow":-15144000000.0,"Cash Flow From Continuing Financing Activities":-15144000000.0,"Net Other Financing Charges":null,"Interest Paid Cff":null,"Cash Dividends Paid":-16663000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-433000000.0,"Net Long Term Debt Issuance":-433000000.0,"Long Term Debt Payments":-1146000000.0,"Long Term Debt Issuance":713000000.0,"Investing Cash Flow":-16249000000.0,"Cash Flow From Continuing Investing Activities":-16249000000.0,"Interest Received Cfi":null,"Net Investment Purchase And Sale":-10000000.0,"Sale Of Investment":16000000.0,"Purchase Of Investment":-26000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net Intangibles Purchase And Sale":-1787000000.0,"Purchase Of Intangibles":-1787000000.0,"Net PPE Purchase And Sale":-13628000000.0,"Purchase Of PPE":-13628000000.0,"Operating Cash Flow":44979000000.0,"Cash Flow From Continuing Operating Activities":44979000000.0,"Taxes Refund Paid":-623000000.0,"Interest Received Cfo":138000000.0,"Interest Paid Cfo":-297000000.0,"Change In Working Capital":-9160000000.0,"Other Non Cash Items":22775000000.0,"Deferred Tax":5511000000.0,"Deferred Income Tax":5511000000.0,"Depreciation Amortization Depletion":7757000000.0,"Depreciation And Amortization":7757000000.0,"Depreciation":7757000000.0,"Net Income From Continuing Operations":20006000000.0},"2025-06-30":{"Free Cash Flow":25499000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-64857000000.0,"Issuance Of Debt":45235000000.0,"Capital Expenditure":-16275000000.0,"End Cash Position":18435000000.0,"Beginning Cash Position":38938000000.0,"Effect Of Exchange Rate Changes":-810000000.0,"Changes In Cash":-19693000000.0,"Financing Cash Flow":-47349000000.0,"Cash Flow From Continuing Financing Activities":-47349000000.0,"Net Other Financing Charges":null,"Interest Paid Cff":-1119000000.0,"Cash Dividends Paid":174000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-19622000000.0,"Net Long Term Debt Issuance":-19622000000.0,"Long Term Debt Payments":-64857000000.0,"Long Term Debt Issuance":45235000000.0,"Investing Cash Flow":-14118000000.0,"Cash Flow From Continuing Investing Activities":-14118000000.0,"Interest Received Cfi":130000000.0,"Net Investment Purchase And Sale":2027000000.0,"Sale Of Investment":2609000000.0,"Purchase Of Investment":-582000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":-1614000000.0,"Purchase Of Intangibles":-1614000000.0,"Net PPE Purchase And Sale":-14661000000.0,"Purchase Of PPE":-14661000000.0,"Operating Cash Flow":41774000000.0,"Cash Flow From Continuing Operating Activities":41774000000.0,"Taxes Refund Paid":-5729000000.0,"Interest Received Cfo":130000000.0,"Interest Paid Cfo":-1119000000.0,"Change In Working Capital":7941000000.0,"Other Non Cash Items":924000000.0,"Deferred Tax":7302000000.0,"Deferred Income Tax":7302000000.0,"Depreciation Amortization Depletion":4833000000.0,"Depreciation And Amortization":4833000000.0,"Depreciation":4833000000.0,"Net Income From Continuing Operations":26503000000.0},"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":26782000000.0,"Interest Paid Cff":-833000000.0,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Interest Received Cfi":694000000.0,"Net Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":0.0,"Purchase Of Business":null,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":694000000.0,"Interest Paid Cfo":-833000000.0,"Change In Working Capital":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":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,"Interest Paid Cff":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Interest Received Cfi":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":-81495000000.0,"Net Intangibles Purchase And Sale":null,"Purchase Of Intangibles":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Taxes Refund Paid":null,"Interest Received Cfo":813000000.0,"Interest Paid Cfo":-253000000.0,"Change In Working Capital":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}