{"ticker":"ORLY","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":816165813.0,"Share Issued":816165813.0,"Net Debt":6752362000.0,"Total Debt":9587433000.0,"Tangible Book Value":-2790936000.0,"Invested Capital":5178818000.0,"Working Capital":-2375042000.0,"Net Tangible Assets":-2790936000.0,"Capital Lease Obligations":2572890000.0,"Common Stock Equity":-1835725000.0,"Total Capitalization":5178818000.0,"Total Equity Gross Minority Interest":-1835725000.0,"Stockholders Equity":-1835725000.0,"Gains Losses Not Affecting Retained Earnings":35572000.0,"Other Equity Adjustments":35572000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-3416414000.0,"Additional Paid In Capital":1536955000.0,"Capital Stock":8162000.0,"Common Stock":8162000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":19224841000.0,"Total Non Current Liabilities Net Minority Interest":9650167000.0,"Other Non Current Liabilities":276394000.0,"Non Current Deferred Liabilities":238615000.0,"Non Current Deferred Taxes Liabilities":238615000.0,"Long Term Debt And Capital Lease Obligation":9135158000.0,"Long Term Capital Lease Obligation":2120615000.0,"Long Term Debt":7014543000.0,"Current Liabilities":9574674000.0,"Other Current Liabilities":1071463000.0,"Current Debt And Capital Lease Obligation":452275000.0,"Current Capital Lease Obligation":452275000.0,"Current Provisions":214311000.0,"Payables And Accrued Expenses":7836625000.0,"Current Accrued Expenses":451667000.0,"Payables":7384958000.0,"Total Tax Payable":0.0,"Income Tax Payable":0.0,"Accounts Payable":7384958000.0,"Total Assets":17389116000.0,"Total Non Current Assets":10189484000.0,"Other Non Current Assets":199615000.0,"Goodwill And Other Intangible Assets":955211000.0,"Other Intangible Assets":null,"Goodwill":955211000.0,"Net PPE":9034658000.0,"Accumulated Depreciation":-4191571000.0,"Gross PPE":13226229000.0,"Leases":null,"Construction In Progress":null,"Other Properties":13226229000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":7199632000.0,"Other Current Assets":337082000.0,"Inventory":5971856000.0,"Receivables":628513000.0,"Other Receivables":170728000.0,"Accounts Receivable":457785000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":262181000.0,"Cash And Cash Equivalents":262181000.0},"2026-03-31":{"Ordinary Shares Number":832292716.0,"Share Issued":832292716.0,"Net Debt":5942679000.0,"Total Debt":8731225000.0,"Tangible Book Value":-2020090000.0,"Invested Capital":5128256000.0,"Working Capital":-2256932000.0,"Net Tangible Assets":-2020090000.0,"Capital Lease Obligations":2535914000.0,"Common Stock Equity":-1067055000.0,"Total Capitalization":5128256000.0,"Total Equity Gross Minority Interest":-1067055000.0,"Stockholders Equity":-1067055000.0,"Gains Losses Not Affecting Retained Earnings":25260000.0,"Other Equity Adjustments":null,"Foreign Currency Translation Adjustments":25260000.0,"Retained Earnings":-2638068000.0,"Additional Paid In Capital":1537430000.0,"Capital Stock":8323000.0,"Common Stock":8323000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":18004233000.0,"Total Non Current Liabilities Net Minority Interest":8779965000.0,"Other Non Current Liabilities":269745000.0,"Non Current Deferred Liabilities":224411000.0,"Non Current Deferred Taxes Liabilities":224411000.0,"Long Term Debt And Capital Lease Obligation":8285809000.0,"Long Term Capital Lease Obligation":2090498000.0,"Long Term Debt":6195311000.0,"Current Liabilities":9224268000.0,"Other Current Liabilities":804462000.0,"Current Debt And Capital Lease Obligation":445416000.0,"Current Capital Lease Obligation":445416000.0,"Current Provisions":321896000.0,"Payables And Accrued Expenses":7652494000.0,"Current Accrued Expenses":408372000.0,"Payables":7244122000.0,"Total Tax Payable":6996000.0,"Income Tax Payable":6996000.0,"Accounts Payable":7237126000.0,"Total Assets":16937178000.0,"Total Non Current Assets":9969842000.0,"Other Non Current Assets":191417000.0,"Goodwill And Other Intangible Assets":953035000.0,"Other Intangible Assets":null,"Goodwill":953035000.0,"Net PPE":8825390000.0,"Accumulated Depreciation":-4065527000.0,"Gross PPE":12890917000.0,"Leases":null,"Construction In Progress":null,"Other Properties":12890917000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":6967336000.0,"Other Current Assets":308377000.0,"Inventory":5810121000.0,"Receivables":596206000.0,"Other Receivables":165033000.0,"Accounts Receivable":431173000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":252632000.0,"Cash And Cash Equivalents":252632000.0},"2025-12-31":{"Ordinary Shares Number":841909238.0,"Share Issued":841909238.0,"Net Debt":5823111000.0,"Total Debt":8491499000.0,"Tangible Book Value":-1783254000.0,"Invested Capital":5253552000.0,"Working Capital":-2031544000.0,"Net Tangible Assets":-1783254000.0,"Capital Lease Obligations":2474595000.0,"Common Stock Equity":-763352000.0,"Total Capitalization":5253552000.0,"Total Equity Gross Minority Interest":-763352000.0,"Stockholders Equity":-763352000.0,"Gains Losses Not Affecting Retained Earnings":26754000.0,"Other Equity Adjustments":26754000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-2328817000.0,"Additional Paid In Capital":1530292000.0,"Capital Stock":8419000.0,"Common Stock":8419000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":17301605000.0,"Total Non Current Liabilities Net Minority Interest":8525784000.0,"Other Non Current Liabilities":262982000.0,"Non Current Deferred Liabilities":211210000.0,"Non Current Deferred Taxes Liabilities":211210000.0,"Long Term Debt And Capital Lease Obligation":8051592000.0,"Long Term Capital Lease Obligation":2034688000.0,"Long Term Debt":6016904000.0,"Current Liabilities":8775821000.0,"Other Current Liabilities":561294000.0,"Current Debt And Capital Lease Obligation":439907000.0,"Current Capital Lease Obligation":439907000.0,"Current Provisions":297304000.0,"Payables And Accrued Expenses":7477316000.0,"Current Accrued Expenses":359675000.0,"Payables":7117641000.0,"Total Tax Payable":13957000.0,"Income Tax Payable":13957000.0,"Accounts Payable":7103684000.0,"Total Assets":16538253000.0,"Total Non Current Assets":9793976000.0,"Other Non Current Assets":125499000.0,"Goodwill And Other Intangible Assets":1019902000.0,"Other Intangible Assets":71694000.0,"Goodwill":948208000.0,"Net PPE":8648575000.0,"Accumulated Depreciation":-3964824000.0,"Gross PPE":12613399000.0,"Leases":1438562000.0,"Construction In Progress":472040000.0,"Other Properties":2391150000.0,"Machinery Furniture Equipment":3252576000.0,"Buildings And Improvements":3830809000.0,"Land And Improvements":1228262000.0,"Properties":0.0,"Current Assets":6744277000.0,"Other Current Assets":269406000.0,"Inventory":5731385000.0,"Receivables":549693000.0,"Other Receivables":159900000.0,"Accounts Receivable":389793000.0,"Allowance For Doubtful Accounts Receivable":-25851000.0,"Gross Accounts Receivable":415644000.0,"Cash Cash Equivalents And Short Term Investments":193793000.0,"Cash And Cash Equivalents":193793000.0},"2025-09-30":{"Ordinary Shares Number":846832348.0,"Share Issued":846832348.0,"Net Debt":5711017000.0,"Total Debt":8401656000.0,"Tangible Book Value":-1840263000.0,"Invested Capital":5020854000.0,"Working Capital":-2112784000.0,"Net Tangible Assets":-1840263000.0,"Capital Lease Obligations":2486126000.0,"Common Stock Equity":-894676000.0,"Total Capitalization":5020854000.0,"Total Equity Gross Minority Interest":-894676000.0,"Stockholders Equity":-894676000.0,"Gains Losses Not Affecting Retained Earnings":15624000.0,"Other Equity Adjustments":15624000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-2438352000.0,"Additional Paid In Capital":1519584000.0,"Capital Stock":8468000.0,"Common Stock":8468000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":17174303000.0,"Total Non Current Liabilities Net Minority Interest":8464544000.0,"Other Non Current Liabilities":258832000.0,"Non Current Deferred Liabilities":240728000.0,"Non Current Deferred Taxes Liabilities":240728000.0,"Long Term Debt And Capital Lease Obligation":7964984000.0,"Long Term Capital Lease Obligation":2049454000.0,"Long Term Debt":5915530000.0,"Current Liabilities":8709759000.0,"Other Current Liabilities":610521000.0,"Current Debt And Capital Lease Obligation":436672000.0,"Current Capital Lease Obligation":436672000.0,"Current Provisions":180138000.0,"Payables And Accrued Expenses":7482428000.0,"Current Accrued Expenses":411123000.0,"Payables":7071305000.0,"Total Tax Payable":10696000.0,"Income Tax Payable":10696000.0,"Accounts Payable":7060609000.0,"Total Assets":16279627000.0,"Total Non Current Assets":9682652000.0,"Other Non Current Assets":198689000.0,"Goodwill And Other Intangible Assets":945587000.0,"Other Intangible Assets":null,"Goodwill":945587000.0,"Net PPE":8538376000.0,"Accumulated Depreciation":-3849021000.0,"Gross PPE":12387397000.0,"Leases":null,"Construction In Progress":null,"Other Properties":12387397000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":6596975000.0,"Other Current Assets":181340000.0,"Inventory":5610118000.0,"Receivables":601004000.0,"Other Receivables":178155000.0,"Accounts Receivable":422849000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":204513000.0,"Cash And Cash Equivalents":204513000.0},"2025-06-30":{"Ordinary Shares Number":850561094.0,"Share Issued":850561094.0,"Net Debt":5625131000.0,"Total Debt":8312948000.0,"Tangible Book Value":-2175176000.0,"Invested Capital":4591882000.0,"Working Capital":-2406080000.0,"Net Tangible Assets":-2175176000.0,"Capital Lease Obligations":2489204000.0,"Common Stock Equity":-1231862000.0,"Total Capitalization":4591882000.0,"Total Equity Gross Minority Interest":-1231862000.0,"Stockholders Equity":-1231862000.0,"Gains Losses Not Affecting Retained Earnings":8565000.0,"Other Equity Adjustments":8565000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":-2748221000.0,"Additional Paid In Capital":1499288000.0,"Capital Stock":8506000.0,"Common Stock":8506000.0,"Preferred Stock":null,"Total Liabilities Net Minority Interest":17052481000.0,"Total Non Current Liabilities Net Minority Interest":8330595000.0,"Other Non Current Liabilities":239878000.0,"Non Current Deferred Liabilities":211920000.0,"Non Current Deferred Taxes Liabilities":211920000.0,"Long Term Debt And Capital Lease Obligation":7878797000.0,"Long Term Capital Lease Obligation":2055053000.0,"Long Term Debt":5823744000.0,"Current Liabilities":8721886000.0,"Other Current Liabilities":573084000.0,"Current Debt And Capital Lease Obligation":434151000.0,"Current Capital Lease Obligation":434151000.0,"Current Provisions":158844000.0,"Payables And Accrued Expenses":7555807000.0,"Current Accrued Expenses":384613000.0,"Payables":7171194000.0,"Total Tax Payable":312545000.0,"Income Tax Payable":312545000.0,"Accounts Payable":6858649000.0,"Total Assets":15820619000.0,"Total Non Current Assets":9504813000.0,"Other Non Current Assets":202358000.0,"Goodwill And Other Intangible Assets":943314000.0,"Other Intangible Assets":null,"Goodwill":943314000.0,"Net PPE":8359141000.0,"Accumulated Depreciation":-3758465000.0,"Gross PPE":12117606000.0,"Leases":null,"Construction In Progress":null,"Other Properties":12117606000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":6315806000.0,"Other Current Assets":165504000.0,"Inventory":5399588000.0,"Receivables":552101000.0,"Other Receivables":null,"Accounts Receivable":552101000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":198613000.0,"Cash And Cash Equivalents":198613000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":-36835000.0,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Foreign Currency Translation Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":67912000.0,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":1277447000.0,"Construction In Progress":438169000.0,"Other Properties":null,"Machinery Furniture Equipment":2998855000.0,"Buildings And Improvements":3407685000.0,"Land And Improvements":1070098000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Receivables":null,"Other Receivables":139091000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-22545000.0,"Gross Accounts Receivable":379384000.0,"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":0.226184,"Normalized EBITDA":1132228000.0,"Net Income From Continuing Operation Net Minority Interest":715064000.0,"Reconciled Depreciation":138282000.0,"Reconciled Cost Of Revenue":2375273000.0,"EBITDA":1132228000.0,"EBIT":993946000.0,"Net Interest Income":-68282000.0,"Interest Expense":69871000.0,"Interest Income":1589000.0,"Normalized Income":715064000.0,"Net Income From Continuing And Discontinued Operation":715064000.0,"Total Expenses":3906267000.0,"Total Operating Income As Reported":985746000.0,"Diluted Average Shares":828875000.0,"Basic Average Shares":825197000.0,"Diluted EPS":0.86,"Basic EPS":0.87,"Diluted NI Availto Com Stockholders":715064000.0,"Net Income Common Stockholders":715064000.0,"Net Income":715064000.0,"Net Income Including Noncontrolling Interests":715064000.0,"Net Income Continuous Operations":715064000.0,"Tax Provision":209011000.0,"Pretax Income":924075000.0,"Other Income Expense":6611000.0,"Other Non Operating Income Expenses":6611000.0,"Net Non Operating Interest Income Expense":-68282000.0,"Interest Expense Non Operating":69871000.0,"Interest Income Non Operating":1589000.0,"Operating Income":985746000.0,"Operating Expense":1530994000.0,"Selling General And Administration":1530994000.0,"Gross Profit":2516740000.0,"Cost Of Revenue":2375273000.0,"Total Revenue":4892013000.0,"Operating Revenue":4806440000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.225,"Normalized EBITDA":978195000.0,"Net Income From Continuing Operation Net Minority Interest":604181000.0,"Reconciled Depreciation":135361000.0,"Reconciled Cost Of Revenue":2213328000.0,"EBITDA":978195000.0,"EBIT":842834000.0,"Net Interest Income":-60997000.0,"Interest Expense":62745000.0,"Interest Income":1748000.0,"Normalized Income":604181000.0,"Net Income From Continuing And Discontinued Operation":604181000.0,"Total Expenses":3718931000.0,"Total Operating Income As Reported":841608000.0,"Diluted Average Shares":842516000.0,"Basic Average Shares":838578000.0,"Diluted EPS":0.72,"Basic EPS":0.72,"Diluted NI Availto Com Stockholders":604181000.0,"Net Income Common Stockholders":604181000.0,"Net Income":604181000.0,"Net Income Including Noncontrolling Interests":604181000.0,"Net Income Continuous Operations":604181000.0,"Tax Provision":175908000.0,"Pretax Income":780089000.0,"Other Income Expense":-522000.0,"Other Non Operating Income Expenses":-522000.0,"Net Non Operating Interest Income Expense":-60997000.0,"Interest Expense Non Operating":62745000.0,"Interest Income Non Operating":1748000.0,"Operating Income":841608000.0,"Operating Expense":1505603000.0,"Selling General And Administration":1505603000.0,"Gross Profit":2347211000.0,"Cost Of Revenue":2213328000.0,"Total Revenue":4560539000.0,"Operating Revenue":4480916000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.214712,"Normalized EBITDA":966717000.0,"Net Income From Continuing Operation Net Minority Interest":605233000.0,"Reconciled Depreciation":135405000.0,"Reconciled Cost Of Revenue":2128142000.0,"EBITDA":966717000.0,"EBIT":831312000.0,"Net Interest Income":-58603000.0,"Interest Expense":60597000.0,"Interest Income":1994000.0,"Normalized Income":605233000.0,"Net Income From Continuing And Discontinued Operation":605233000.0,"Total Expenses":3585705000.0,"Total Operating Income As Reported":828609000.0,"Diluted Average Shares":848420000.0,"Basic Average Shares":844239000.0,"Diluted EPS":0.71,"Basic EPS":0.72,"Diluted NI Availto Com Stockholders":605233000.0,"Net Income Common Stockholders":605233000.0,"Net Income":605233000.0,"Net Income Including Noncontrolling Interests":605233000.0,"Net Income Continuous Operations":605233000.0,"Tax Provision":165482000.0,"Pretax Income":770715000.0,"Other Income Expense":709000.0,"Other Non Operating Income Expenses":709000.0,"Net Non Operating Interest Income Expense":-58603000.0,"Interest Expense Non Operating":60597000.0,"Interest Income Non Operating":1994000.0,"Operating Income":828609000.0,"Operating Expense":1457563000.0,"Selling General And Administration":1457563000.0,"Gross Profit":2286172000.0,"Cost Of Revenue":2128142000.0,"Total Revenue":4414314000.0,"Operating Revenue":4694548000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.214,"Normalized EBITDA":1111882000.0,"Net Income From Continuing Operation Net Minority Interest":725896000.0,"Reconciled Depreciation":128666000.0,"Reconciled Cost Of Revenue":2265750000.0,"EBITDA":1111882000.0,"EBIT":983216000.0,"Net Interest Income":-57786000.0,"Interest Expense":59566000.0,"Interest Income":1780000.0,"Normalized Income":725896000.0,"Net Income From Continuing And Discontinued Operation":725896000.0,"Total Expenses":3729629000.0,"Total Operating Income As Reported":976067000.0,"Diluted Average Shares":852704000.0,"Basic Average Shares":848292000.0,"Diluted EPS":0.85,"Basic EPS":0.86,"Diluted NI Availto Com Stockholders":725896000.0,"Net Income Common Stockholders":725896000.0,"Net Income":725896000.0,"Net Income Including Noncontrolling Interests":725896000.0,"Net Income Continuous Operations":725896000.0,"Tax Provision":197754000.0,"Pretax Income":923650000.0,"Other Income Expense":5369000.0,"Other Non Operating Income Expenses":5369000.0,"Net Non Operating Interest Income Expense":-57786000.0,"Interest Expense Non Operating":59566000.0,"Interest Income Non Operating":1780000.0,"Operating Income":976067000.0,"Operating Expense":1463879000.0,"Selling General And Administration":1463879000.0,"Gross Profit":2439946000.0,"Cost Of Revenue":2265750000.0,"Total Revenue":4705696000.0,"Operating Revenue":4612586000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.223877,"Normalized EBITDA":1043727000.0,"Net Income From Continuing Operation Net Minority Interest":668595000.0,"Reconciled Depreciation":124935000.0,"Reconciled Cost Of Revenue":2198520000.0,"EBITDA":1043727000.0,"EBIT":918792000.0,"Net Interest Income":-55452000.0,"Interest Expense":57337000.0,"Interest Income":1885000.0,"Normalized Income":668595000.0,"Net Income From Continuing And Discontinued Operation":668595000.0,"Total Expenses":3610588000.0,"Total Operating Income As Reported":914470000.0,"Diluted Average Shares":858440000.0,"Basic Average Shares":854003000.0,"Diluted EPS":0.78,"Basic EPS":0.78,"Diluted NI Availto Com Stockholders":668595000.0,"Net Income Common Stockholders":668595000.0,"Net Income":668595000.0,"Net Income Including Noncontrolling Interests":668595000.0,"Net Income Continuous Operations":668595000.0,"Tax Provision":192860000.0,"Pretax Income":861455000.0,"Other Income Expense":2437000.0,"Other Non Operating Income Expenses":2437000.0,"Net Non Operating Interest Income Expense":-55452000.0,"Interest Expense Non Operating":57337000.0,"Interest Income Non Operating":1885000.0,"Operating Income":914470000.0,"Operating Expense":1412068000.0,"Selling General And Administration":1412068000.0,"Gross Profit":2326538000.0,"Cost Of Revenue":2198520000.0,"Total Revenue":4525058000.0,"Operating Revenue":4424406000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":698896000.0,"Repurchase Of Capital Stock":-1510076000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":651888000.0,"Issuance Of Capital Stock":21154000.0,"Capital Expenditure":-307603000.0,"Interest Paid Supplemental Data":75725000.0,"Income Tax Paid Supplemental Data":81408000.0,"End Cash Position":262181000.0,"Beginning Cash Position":252632000.0,"Effect Of Exchange Rate Changes":680000.0,"Changes In Cash":8869000.0,"Financing Cash Flow":-692611000.0,"Cash Flow From Continuing Financing Activities":-692611000.0,"Net Other Financing Charges":-19464000.0,"Net Common Stock Issuance":-1488922000.0,"Common Stock Payments":-1510076000.0,"Common Stock Issuance":21154000.0,"Net Issuance Payments Of Debt":815775000.0,"Net Short Term Debt Issuance":815775000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-305019000.0,"Cash Flow From Continuing Investing Activities":-305019000.0,"Net Other Investing Changes":-1016000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-304003000.0,"Sale Of PPE":3600000.0,"Purchase Of PPE":-307603000.0,"Operating Cash Flow":1006499000.0,"Cash Flow From Continuing Operating Activities":1006499000.0,"Change In Working Capital":124578000.0,"Change In Other Working Capital":199864000.0,"Change In Payables And Accrued Expense":114497000.0,"Change In Payable":114497000.0,"Change In Account Payable":149284000.0,"Change In Tax Payable":-34787000.0,"Change In Income Tax Payable":-34787000.0,"Change In Inventory":-160243000.0,"Change In Receivables":-29540000.0,"Changes In Account Receivables":-29540000.0,"Other Non Cash Items":5666000.0,"Stock Based Compensation":8696000.0,"Deferred Tax":14213000.0,"Deferred Income Tax":14213000.0,"Depreciation Amortization Depletion":138282000.0,"Depreciation And Amortization":138282000.0,"Net Income From Continuing Operations":715064000.0},"2026-03-31":{"Free Cash Flow":788466000.0,"Repurchase Of Capital Stock":-922947000.0,"Repayment Of Debt":-500000000.0,"Issuance Of Debt":847365000.0,"Issuance Of Capital Stock":16609000.0,"Capital Expenditure":-244447000.0,"Interest Paid Supplemental Data":43544000.0,"Income Tax Paid Supplemental Data":18909000.0,"End Cash Position":252632000.0,"Beginning Cash Position":193793000.0,"Effect Of Exchange Rate Changes":-379000.0,"Changes In Cash":59218000.0,"Financing Cash Flow":-729039000.0,"Cash Flow From Continuing Financing Activities":-729039000.0,"Net Other Financing Charges":-6179000.0,"Net Common Stock Issuance":-906338000.0,"Common Stock Payments":-922947000.0,"Common Stock Issuance":16609000.0,"Net Issuance Payments Of Debt":183478000.0,"Net Short Term Debt Issuance":-163887000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":347365000.0,"Long Term Debt Payments":-500000000.0,"Long Term Debt Issuance":847365000.0,"Investing Cash Flow":-244656000.0,"Cash Flow From Continuing Investing Activities":-244656000.0,"Net Other Investing Changes":-1751000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-242905000.0,"Sale Of PPE":1542000.0,"Purchase Of PPE":-244447000.0,"Operating Cash Flow":1032913000.0,"Cash Flow From Continuing Operating Activities":1032913000.0,"Change In Working Capital":267390000.0,"Change In Other Working Capital":255693000.0,"Change In Payables And Accrued Expense":136482000.0,"Change In Payable":136482000.0,"Change In Account Payable":135531000.0,"Change In Tax Payable":951000.0,"Change In Income Tax Payable":951000.0,"Change In Inventory":-79069000.0,"Change In Receivables":-45716000.0,"Changes In Account Receivables":-45716000.0,"Other Non Cash Items":3874000.0,"Stock Based Compensation":8816000.0,"Deferred Tax":13291000.0,"Deferred Income Tax":13291000.0,"Depreciation Amortization Depletion":135361000.0,"Depreciation And Amortization":135361000.0,"Net Income From Continuing Operations":604181000.0},"2025-12-31":{"Free Cash Flow":364460000.0,"Repurchase Of Capital Stock":-500312000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":98990000.0,"Issuance Of Capital Stock":12543000.0,"Capital Expenditure":-269032000.0,"Interest Paid Supplemental Data":74662000.0,"Income Tax Paid Supplemental Data":191011000.0,"End Cash Position":193793000.0,"Beginning Cash Position":204513000.0,"Effect Of Exchange Rate Changes":526000.0,"Changes In Cash":-11246000.0,"Financing Cash Flow":-388947000.0,"Cash Flow From Continuing Financing Activities":-388947000.0,"Net Other Financing Charges":-168000.0,"Net Common Stock Issuance":-487769000.0,"Common Stock Payments":-500312000.0,"Common Stock Issuance":12543000.0,"Net Issuance Payments Of Debt":98990000.0,"Net Short Term Debt Issuance":98990000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":98990000.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-255791000.0,"Cash Flow From Continuing Investing Activities":-255791000.0,"Net Other Investing Changes":-722000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-255069000.0,"Sale Of PPE":13963000.0,"Purchase Of PPE":-269032000.0,"Operating Cash Flow":633492000.0,"Cash Flow From Continuing Operating Activities":633492000.0,"Change In Working Capital":-91047000.0,"Change In Other Working Capital":-66576000.0,"Change In Payables And Accrued Expense":62305000.0,"Change In Payable":50233000.0,"Change In Account Payable":43814000.0,"Change In Tax Payable":6419000.0,"Change In Income Tax Payable":6419000.0,"Change In Inventory":-118169000.0,"Change In Receivables":31393000.0,"Changes In Account Receivables":31393000.0,"Other Non Cash Items":5565000.0,"Stock Based Compensation":8007000.0,"Deferred Tax":-29671000.0,"Deferred Income Tax":-29671000.0,"Depreciation Amortization Depletion":135405000.0,"Depreciation And Amortization":135405000.0,"Net Income From Continuing Operations":605233000.0},"2025-09-30":{"Free Cash Flow":304437000.0,"Repurchase Of Capital Stock":-420010000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":90878000.0,"Issuance Of Capital Stock":20113000.0,"Capital Expenditure":-312098000.0,"Interest Paid Supplemental Data":41716000.0,"Income Tax Paid Supplemental Data":482641000.0,"End Cash Position":204513000.0,"Beginning Cash Position":198613000.0,"Effect Of Exchange Rate Changes":-35000.0,"Changes In Cash":5935000.0,"Financing Cash Flow":-309033000.0,"Cash Flow From Continuing Financing Activities":-309033000.0,"Net Other Financing Charges":-14000.0,"Net Common Stock Issuance":-399897000.0,"Common Stock Payments":-420010000.0,"Common Stock Issuance":20113000.0,"Net Issuance Payments Of Debt":90878000.0,"Net Short Term Debt Issuance":90878000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":90878000.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-301567000.0,"Cash Flow From Continuing Investing Activities":-301567000.0,"Net Other Investing Changes":-3656000.0,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-297911000.0,"Sale Of PPE":14187000.0,"Purchase Of PPE":-312098000.0,"Operating Cash Flow":616535000.0,"Cash Flow From Continuing Operating Activities":616535000.0,"Change In Working Capital":-276400000.0,"Change In Other Working Capital":37145000.0,"Change In Payables And Accrued Expense":-115144000.0,"Change In Payable":-115144000.0,"Change In Account Payable":201517000.0,"Change In Tax Payable":-316661000.0,"Change In Income Tax Payable":-316661000.0,"Change In Inventory":-205469000.0,"Change In Receivables":7068000.0,"Changes In Account Receivables":7068000.0,"Other Non Cash Items":1271000.0,"Stock Based Compensation":8296000.0,"Deferred Tax":28806000.0,"Deferred Income Tax":28806000.0,"Depreciation Amortization Depletion":128666000.0,"Depreciation And Amortization":128666000.0,"Net Income From Continuing Operations":725896000.0},"2025-06-30":{"Free Cash Flow":456112000.0,"Repurchase Of Capital Stock":-617208000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":298918000.0,"Issuance Of Capital Stock":23241000.0,"Capital Expenditure":-300734000.0,"Interest Paid Supplemental Data":70950000.0,"Income Tax Paid Supplemental Data":376968000.0,"End Cash Position":198613000.0,"Beginning Cash Position":191248000.0,"Effect Of Exchange Rate Changes":1877000.0,"Changes In Cash":5488000.0,"Financing Cash Flow":-441363000.0,"Cash Flow From Continuing Financing Activities":-441363000.0,"Net Other Financing Charges":-17026000.0,"Net Common Stock Issuance":-593967000.0,"Common Stock Payments":-617208000.0,"Common Stock Issuance":23241000.0,"Net Issuance Payments Of Debt":169630000.0,"Net Short Term Debt Issuance":169630000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-309995000.0,"Cash Flow From Continuing Investing Activities":-309995000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Net PPE Purchase And Sale":-299987000.0,"Sale Of PPE":747000.0,"Purchase Of PPE":-300734000.0,"Operating Cash Flow":756846000.0,"Cash Flow From Continuing Operating Activities":756846000.0,"Change In Working Capital":-28102000.0,"Change In Other Working Capital":-283472000.0,"Change In Payables And Accrued Expense":497396000.0,"Change In Payable":497396000.0,"Change In Account Payable":321130000.0,"Change In Tax Payable":176266000.0,"Change In Income Tax Payable":176266000.0,"Change In Inventory":-205818000.0,"Change In Receivables":-36208000.0,"Changes In Account Receivables":-36208000.0,"Other Non Cash Items":6570000.0,"Stock Based Compensation":10368000.0,"Deferred Tax":-25520000.0,"Deferred Income Tax":-25520000.0,"Depreciation Amortization Depletion":124935000.0,"Depreciation And Amortization":124935000.0,"Net Income From Continuing Operations":668595000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":129288000.0,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":0.0,"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,"Net PPE Purchase And Sale":null,"Sale Of PPE":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 Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":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":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":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,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":189246000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":-30000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-298000.0,"Net Business Purchase And Sale":1490000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":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 Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}