{"ticker":"BALY","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":48947327.0,"Share Issued":48947327.0,"Net Debt":3847797000.0,"Total Debt":6825365000.0,"Tangible Book Value":-5505878000.0,"Invested Capital":5198442000.0,"Working Capital":115330000.0,"Net Tangible Assets":-5505878000.0,"Capital Lease Obligations":2418264000.0,"Common Stock Equity":791341000.0,"Total Capitalization":5181244000.0,"Total Equity Gross Minority Interest":2342586000.0,"Minority Interest":1551245000.0,"Stockholders Equity":791341000.0,"Gains Losses Not Affecting Retained Earnings":53887000.0,"Other Equity Adjustments":53887000.0,"Treasury Stock":null,"Retained Earnings":-811988000.0,"Additional Paid In Capital":1548954000.0,"Capital Stock":488000.0,"Common Stock":488000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8587476000.0,"Total Non Current Liabilities Net Minority Interest":7562865000.0,"Other Non Current Liabilities":318067000.0,"Non Current Deferred Liabilities":559283000.0,"Non Current Deferred Taxes Liabilities":559283000.0,"Long Term Debt And Capital Lease Obligation":6685515000.0,"Long Term Capital Lease Obligation":2295612000.0,"Long Term Debt":4389903000.0,"Current Liabilities":1024611000.0,"Other Current Liabilities":207617000.0,"Current Debt And Capital Lease Obligation":139850000.0,"Current Capital Lease Obligation":122652000.0,"Current Debt":17198000.0,"Other Current Borrowings":17198000.0,"Pensionand Other Post Retirement Benefit Plans Current":84066000.0,"Current Provisions":32097000.0,"Payables And Accrued Expenses":560981000.0,"Current Accrued Expenses":395710000.0,"Interest Payable":67209000.0,"Payables":165271000.0,"Total Tax Payable":18409000.0,"Income Tax Payable":18409000.0,"Accounts Payable":146862000.0,"Total Assets":10930062000.0,"Total Non Current Assets":9790121000.0,"Other Non Current Assets":557927000.0,"Non Current Deferred Assets":12594000.0,"Non Current Deferred Taxes Assets":12594000.0,"Goodwill And Other Intangible Assets":6297219000.0,"Other Intangible Assets":2924500000.0,"Goodwill":3372719000.0,"Net PPE":2922381000.0,"Accumulated Depreciation":-108060000.0,"Gross PPE":3030441000.0,"Construction In Progress":37326000.0,"Other Properties":2524156000.0,"Machinery Furniture Equipment":55591000.0,"Buildings And Improvements":176438000.0,"Land And Improvements":236930000.0,"Properties":0.0,"Current Assets":1139941000.0,"Other Current Assets":64648000.0,"Hedging Assets Current":4038000.0,"Assets Held For Sale Current":null,"Restricted Cash":94083000.0,"Prepaid Assets":22882000.0,"Inventory":61267000.0,"Receivables":333719000.0,"Taxes Receivable":103865000.0,"Notes Receivable":14375000.0,"Loans Receivable":10103000.0,"Accounts Receivable":205376000.0,"Allowance For Doubtful Accounts Receivable":-715000.0,"Gross Accounts Receivable":206091000.0,"Cash Cash Equivalents And Short Term Investments":559304000.0,"Cash And Cash Equivalents":559304000.0},"2025-12-31":{"Ordinary Shares Number":48524809.0,"Share Issued":48524809.0,"Net Debt":3702234000.0,"Total Debt":6434494000.0,"Tangible Book Value":-5439218000.0,"Invested Capital":5495315000.0,"Working Capital":-340260000.0,"Net Tangible Assets":-5439218000.0,"Capital Lease Obligations":1933837000.0,"Common Stock Equity":994658000.0,"Total Capitalization":5457971000.0,"Total Equity Gross Minority Interest":2544830000.0,"Minority Interest":1550172000.0,"Stockholders Equity":994658000.0,"Gains Losses Not Affecting Retained Earnings":69421000.0,"Other Equity Adjustments":69421000.0,"Treasury Stock":null,"Retained Earnings":-650074000.0,"Additional Paid In Capital":1574827000.0,"Capital Stock":484000.0,"Common Stock":484000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8685546000.0,"Total Non Current Liabilities Net Minority Interest":6998492000.0,"Other Non Current Liabilities":152476000.0,"Non Current Deferred Liabilities":553513000.0,"Non Current Deferred Taxes Liabilities":553513000.0,"Long Term Debt And Capital Lease Obligation":6292503000.0,"Long Term Capital Lease Obligation":1829190000.0,"Long Term Debt":4463313000.0,"Current Liabilities":1687054000.0,"Other Current Liabilities":277733000.0,"Current Debt And Capital Lease Obligation":141991000.0,"Current Capital Lease Obligation":104647000.0,"Current Debt":37344000.0,"Other Current Borrowings":37344000.0,"Pensionand Other Post Retirement Benefit Plans Current":82352000.0,"Current Provisions":32829000.0,"Payables And Accrued Expenses":1152149000.0,"Current Accrued Expenses":934885000.0,"Interest Payable":87081000.0,"Payables":217264000.0,"Total Tax Payable":20374000.0,"Income Tax Payable":20374000.0,"Accounts Payable":196890000.0,"Total Assets":11230376000.0,"Total Non Current Assets":9883582000.0,"Other Non Current Assets":605693000.0,"Non Current Deferred Assets":12482000.0,"Non Current Deferred Taxes Assets":12482000.0,"Goodwill And Other Intangible Assets":6433876000.0,"Other Intangible Assets":3000983000.0,"Goodwill":3432893000.0,"Net PPE":2831531000.0,"Accumulated Depreciation":-94148000.0,"Gross PPE":2925679000.0,"Construction In Progress":27621000.0,"Other Properties":2033149000.0,"Machinery Furniture Equipment":54146000.0,"Buildings And Improvements":712236000.0,"Land And Improvements":98527000.0,"Properties":0.0,"Current Assets":1346794000.0,"Other Current Assets":68361000.0,"Hedging Assets Current":3975000.0,"Assets Held For Sale Current":null,"Restricted Cash":108263000.0,"Prepaid Assets":28382000.0,"Inventory":55842000.0,"Receivables":283548000.0,"Taxes Receivable":74867000.0,"Notes Receivable":14730000.0,"Loans Receivable":null,"Accounts Receivable":193951000.0,"Allowance For Doubtful Accounts Receivable":-1412000.0,"Gross Accounts Receivable":195363000.0,"Cash Cash Equivalents And Short Term Investments":798423000.0,"Cash And Cash Equivalents":798423000.0},"2025-09-30":{"Ordinary Shares Number":49131302.0,"Share Issued":49131302.0,"Net Debt":3581382000.0,"Total Debt":5628815000.0,"Tangible Book Value":-3053722000.0,"Invested Capital":4263618000.0,"Working Capital":-295605000.0,"Net Tangible Assets":-3053722000.0,"Capital Lease Obligations":1886744000.0,"Common Stock Equity":521547000.0,"Total Capitalization":4244168000.0,"Total Equity Gross Minority Interest":521899000.0,"Minority Interest":352000.0,"Stockholders Equity":521547000.0,"Gains Losses Not Affecting Retained Earnings":66085000.0,"Other Equity Adjustments":66085000.0,"Treasury Stock":0.0,"Retained Earnings":-296832000.0,"Additional Paid In Capital":751804000.0,"Capital Stock":490000.0,"Common Stock":490000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":7033028000.0,"Total Non Current Liabilities Net Minority Interest":6100332000.0,"Other Non Current Liabilities":137246000.0,"Non Current Deferred Liabilities":446916000.0,"Non Current Deferred Taxes Liabilities":446916000.0,"Long Term Debt And Capital Lease Obligation":5516170000.0,"Long Term Capital Lease Obligation":1793549000.0,"Long Term Debt":3722621000.0,"Current Liabilities":932696000.0,"Other Current Liabilities":263381000.0,"Current Debt And Capital Lease Obligation":112645000.0,"Current Capital Lease Obligation":93195000.0,"Current Debt":19450000.0,"Other Current Borrowings":19450000.0,"Pensionand Other Post Retirement Benefit Plans Current":60107000.0,"Current Provisions":26774000.0,"Payables And Accrued Expenses":469789000.0,"Current Accrued Expenses":296787000.0,"Interest Payable":53229000.0,"Payables":173002000.0,"Total Tax Payable":27892000.0,"Income Tax Payable":9210000.0,"Accounts Payable":145110000.0,"Total Assets":7554927000.0,"Total Non Current Assets":6917836000.0,"Other Non Current Assets":655889000.0,"Non Current Deferred Assets":2606000.0,"Non Current Deferred Taxes Assets":2606000.0,"Goodwill And Other Intangible Assets":3575269000.0,"Other Intangible Assets":1875317000.0,"Goodwill":1699952000.0,"Net PPE":2684072000.0,"Accumulated Depreciation":-69138000.0,"Gross PPE":2753210000.0,"Construction In Progress":49059000.0,"Other Properties":1805944000.0,"Machinery Furniture Equipment":150526000.0,"Buildings And Improvements":651444000.0,"Land And Improvements":96237000.0,"Properties":0.0,"Current Assets":637091000.0,"Other Current Assets":66818000.0,"Hedging Assets Current":6604000.0,"Assets Held For Sale Current":null,"Restricted Cash":79224000.0,"Prepaid Assets":26263000.0,"Inventory":22611000.0,"Receivables":274882000.0,"Taxes Receivable":40478000.0,"Notes Receivable":19956000.0,"Loans Receivable":null,"Accounts Receivable":214448000.0,"Allowance For Doubtful Accounts Receivable":-6829000.0,"Gross Accounts Receivable":221277000.0,"Cash Cash Equivalents And Short Term Investments":160689000.0,"Cash And Cash Equivalents":160689000.0},"2025-06-30":{"Ordinary Shares Number":49120097.0,"Share Issued":49120097.0,"Net Debt":3406602000.0,"Total Debt":5699043000.0,"Tangible Book Value":-3031066000.0,"Invested Capital":4211247000.0,"Working Capital":-503934000.0,"Net Tangible Assets":-3031066000.0,"Capital Lease Obligations":2117874000.0,"Common Stock Equity":630078000.0,"Total Capitalization":4191797000.0,"Total Equity Gross Minority Interest":642439000.0,"Minority Interest":12361000.0,"Stockholders Equity":630078000.0,"Gains Losses Not Affecting Retained Earnings":73379000.0,"Other Equity Adjustments":73379000.0,"Treasury Stock":0.0,"Retained Earnings":-193920000.0,"Additional Paid In Capital":750129000.0,"Capital Stock":490000.0,"Common Stock":490000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":7151818000.0,"Total Non Current Liabilities Net Minority Interest":6157907000.0,"Other Non Current Liabilities":130073000.0,"Non Current Deferred Liabilities":442738000.0,"Non Current Deferred Taxes Liabilities":442738000.0,"Long Term Debt And Capital Lease Obligation":5585096000.0,"Long Term Capital Lease Obligation":2023377000.0,"Long Term Debt":3561719000.0,"Current Liabilities":993911000.0,"Other Current Liabilities":176915000.0,"Current Debt And Capital Lease Obligation":113947000.0,"Current Capital Lease Obligation":94497000.0,"Current Debt":19450000.0,"Other Current Borrowings":19450000.0,"Pensionand Other Post Retirement Benefit Plans Current":68772000.0,"Current Provisions":22603000.0,"Payables And Accrued Expenses":611674000.0,"Current Accrued Expenses":384300000.0,"Interest Payable":72999000.0,"Payables":227374000.0,"Total Tax Payable":101649000.0,"Income Tax Payable":84989000.0,"Accounts Payable":125725000.0,"Total Assets":7794257000.0,"Total Non Current Assets":7304280000.0,"Other Non Current Assets":489981000.0,"Non Current Deferred Assets":2605000.0,"Non Current Deferred Taxes Assets":2605000.0,"Goodwill And Other Intangible Assets":3661144000.0,"Other Intangible Assets":1940811000.0,"Goodwill":1720333000.0,"Net PPE":3150550000.0,"Accumulated Depreciation":-49675000.0,"Gross PPE":3200225000.0,"Construction In Progress":296188000.0,"Other Properties":2028404000.0,"Machinery Furniture Equipment":140171000.0,"Buildings And Improvements":639225000.0,"Land And Improvements":96237000.0,"Properties":0.0,"Current Assets":489977000.0,"Other Current Assets":59249000.0,"Hedging Assets Current":11561000.0,"Assets Held For Sale Current":null,"Restricted Cash":66336000.0,"Prepaid Assets":23530000.0,"Inventory":24118000.0,"Receivables":130616000.0,"Taxes Receivable":20850000.0,"Notes Receivable":19811000.0,"Loans Receivable":null,"Accounts Receivable":89955000.0,"Allowance For Doubtful Accounts Receivable":-6513000.0,"Gross Accounts Receivable":96468000.0,"Cash Cash Equivalents And Short Term Investments":174567000.0,"Cash And Cash Equivalents":174567000.0},"2025-03-31":{"Ordinary Shares Number":49011796.0,"Share Issued":49011796.0,"Net Debt":3240432000.0,"Total Debt":5548462000.0,"Tangible Book Value":-2773218000.0,"Invested Capital":4246645000.0,"Working Capital":-193783000.0,"Net Tangible Assets":-2773218000.0,"Capital Lease Obligations":2098303000.0,"Common Stock Equity":796486000.0,"Total Capitalization":4227195000.0,"Total Equity Gross Minority Interest":808847000.0,"Minority Interest":12361000.0,"Stockholders Equity":796486000.0,"Gains Losses Not Affecting Retained Earnings":12163000.0,"Other Equity Adjustments":12163000.0,"Treasury Stock":null,"Retained Earnings":34516000.0,"Additional Paid In Capital":749318000.0,"Capital Stock":489000.0,"Common Stock":489000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6682883000.0,"Total Non Current Liabilities Net Minority Interest":5919017000.0,"Other Non Current Liabilities":133311000.0,"Non Current Deferred Liabilities":338120000.0,"Non Current Deferred Taxes Liabilities":338120000.0,"Long Term Debt And Capital Lease Obligation":5447586000.0,"Long Term Capital Lease Obligation":2016877000.0,"Long Term Debt":3430709000.0,"Current Liabilities":763866000.0,"Other Current Liabilities":198808000.0,"Current Debt And Capital Lease Obligation":100876000.0,"Current Capital Lease Obligation":81426000.0,"Current Debt":19450000.0,"Other Current Borrowings":19450000.0,"Pensionand Other Post Retirement Benefit Plans Current":65941000.0,"Current Provisions":20723000.0,"Payables And Accrued Expenses":377518000.0,"Current Accrued Expenses":243062000.0,"Interest Payable":45307000.0,"Payables":134456000.0,"Total Tax Payable":27854000.0,"Income Tax Payable":13411000.0,"Accounts Payable":106602000.0,"Total Assets":7491730000.0,"Total Non Current Assets":6921647000.0,"Other Non Current Assets":300580000.0,"Non Current Deferred Assets":2345000.0,"Non Current Deferred Taxes Assets":2345000.0,"Goodwill And Other Intangible Assets":3569704000.0,"Other Intangible Assets":1947993000.0,"Goodwill":1621711000.0,"Net PPE":3049018000.0,"Accumulated Depreciation":-31866000.0,"Gross PPE":3080884000.0,"Construction In Progress":206834000.0,"Other Properties":2003276000.0,"Machinery Furniture Equipment":135473000.0,"Buildings And Improvements":639064000.0,"Land And Improvements":96237000.0,"Properties":0.0,"Current Assets":570083000.0,"Other Current Assets":67235000.0,"Hedging Assets Current":4999000.0,"Assets Held For Sale Current":null,"Restricted Cash":54955000.0,"Prepaid Assets":16916000.0,"Inventory":20851000.0,"Receivables":195400000.0,"Taxes Receivable":55184000.0,"Notes Receivable":16221000.0,"Loans Receivable":38599000.0,"Accounts Receivable":85396000.0,"Allowance For Doubtful Accounts Receivable":-5129000.0,"Gross Accounts Receivable":90525000.0,"Cash Cash Equivalents And Short Term Investments":209727000.0,"Cash And Cash Equivalents":209727000.0},"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,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":0.0,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"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 Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"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,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":0.0,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"Receivables":null,"Taxes Receivable":null,"Notes Receivable":null,"Loans Receivable":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}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":-1123160.0,"Tax Rate For Calcs":0.02,"Normalized EBITDA":121404000.0,"Total Unusual Items":-56158000.0,"Total Unusual Items Excluding Goodwill":-56158000.0,"Net Income From Continuing Operation Net Minority Interest":-161914000.0,"Reconciled Depreciation":119447000.0,"Reconciled Cost Of Revenue":334463000.0,"EBITDA":65246000.0,"EBIT":-54201000.0,"Net Interest Income":-109905000.0,"Interest Expense":109905000.0,"Normalized Income":-106879160.0,"Net Income From Continuing And Discontinued Operation":-161914000.0,"Total Expenses":754558000.0,"Total Operating Income As Reported":91611000.0,"Diluted Average Shares":60248000.0,"Basic Average Shares":60248000.0,"Diluted EPS":-2.69,"Basic EPS":-2.69,"Diluted NI Availto Com Stockholders":-161914000.0,"Net Income Common Stockholders":-161914000.0,"Net Income":-161914000.0,"Minority Interests":-1057000.0,"Net Income Including Noncontrolling Interests":-160857000.0,"Net Income Continuous Operations":-160857000.0,"Tax Provision":-3249000.0,"Pretax Income":-164106000.0,"Other Income Expense":-55365000.0,"Other Non Operating Income Expenses":3706000.0,"Special Income Charges":27027000.0,"Gain On Sale Of Ppe":105845000.0,"Other Special Charges":63420000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":15398000.0,"Earnings From Equity Interest":-2913000.0,"Gain On Sale Of Security":-83185000.0,"Net Non Operating Interest Income Expense":-109905000.0,"Interest Expense Non Operating":109905000.0,"Operating Income":1164000.0,"Operating Expense":398091000.0,"Depreciation Amortization Depletion Income Statement":97443000.0,"Depreciation And Amortization In Income Statement":97443000.0,"Selling General And Administration":300648000.0,"Selling And Marketing Expense":300648000.0,"Gross Profit":399255000.0,"Cost Of Revenue":356467000.0,"Total Revenue":755722000.0,"Operating Revenue":755722000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-20333600.0,"Tax Rate For Calcs":0.28,"Normalized EBITDA":109348000.0,"Total Unusual Items":-72620000.0,"Total Unusual Items Excluding Goodwill":-72620000.0,"Net Income From Continuing Operation Net Minority Interest":-102912000.0,"Reconciled Depreciation":78371000.0,"Reconciled Cost Of Revenue":291901000.0,"EBITDA":36728000.0,"EBIT":-41643000.0,"Net Interest Income":-105866000.0,"Interest Expense":105866000.0,"Normalized Income":-50625600.0,"Net Income From Continuing And Discontinued Operation":-102912000.0,"Total Expenses":632873000.0,"Total Operating Income As Reported":989000.0,"Diluted Average Shares":60636000.0,"Basic Average Shares":60636000.0,"Diluted EPS":-1.7,"Basic EPS":-1.7,"Diluted NI Availto Com Stockholders":-102912000.0,"Net Income Common Stockholders":-102912000.0,"Net Income":-102912000.0,"Minority Interests":3287000.0,"Net Income Including Noncontrolling Interests":-106199000.0,"Net Income Continuous Operations":-106199000.0,"Tax Provision":-41310000.0,"Pretax Income":-147509000.0,"Other Income Expense":-72486000.0,"Other Non Operating Income Expenses":-6279000.0,"Special Income Charges":-29854000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":29854000.0,"Earnings From Equity Interest":6413000.0,"Gain On Sale Of Security":-42766000.0,"Net Non Operating Interest Income Expense":-105866000.0,"Interest Expense Non Operating":105866000.0,"Operating Income":30843000.0,"Operating Expense":340972000.0,"Depreciation Amortization Depletion Income Statement":78371000.0,"Depreciation And Amortization In Income Statement":78371000.0,"Selling General And Administration":262601000.0,"Selling And Marketing Expense":262601000.0,"Gross Profit":371815000.0,"Cost Of Revenue":291901000.0,"Total Revenue":663716000.0,"Operating Revenue":663716000.0},"2025-06-30":{"Tax Effect Of Unusual Items":6384000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":95859000.0,"Total Unusual Items":30400000.0,"Total Unusual Items Excluding Goodwill":30400000.0,"Net Income From Continuing Operation Net Minority Interest":-228436000.0,"Reconciled Depreciation":71732000.0,"Reconciled Cost Of Revenue":290041000.0,"EBITDA":126259000.0,"EBIT":54527000.0,"Net Interest Income":-97522000.0,"Interest Expense":97522000.0,"Normalized Income":-252452000.0,"Net Income From Continuing And Discontinued Operation":-228436000.0,"Total Expenses":636186000.0,"Total Operating Income As Reported":-2437000.0,"Diluted Average Shares":60686000.0,"Basic Average Shares":60686000.0,"Diluted EPS":-3.76,"Basic EPS":-3.76,"Diluted NI Availto Com Stockholders":-228436000.0,"Net Income Common Stockholders":-228436000.0,"Net Income":-228436000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-228436000.0,"Net Income Continuous Operations":-228436000.0,"Tax Provision":185441000.0,"Pretax Income":-42995000.0,"Other Income Expense":33179000.0,"Other Non Operating Income Expenses":2178000.0,"Special Income Charges":-23785000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":23785000.0,"Earnings From Equity Interest":601000.0,"Gain On Sale Of Security":54185000.0,"Net Non Operating Interest Income Expense":-97522000.0,"Interest Expense Non Operating":97522000.0,"Operating Income":21348000.0,"Operating Expense":346145000.0,"Depreciation Amortization Depletion Income Statement":71732000.0,"Depreciation And Amortization In Income Statement":71732000.0,"Selling General And Administration":274413000.0,"Selling And Marketing Expense":274413000.0,"Gross Profit":367493000.0,"Cost Of Revenue":290041000.0,"Total Revenue":657534000.0,"Operating Revenue":657534000.0},"2024-12-31":{"Tax Effect Of Unusual Items":-3555510.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":102399000.0,"Total Unusual Items":-16931000.0,"Total Unusual Items Excluding Goodwill":-16931000.0,"Net Income From Continuing Operation Net Minority Interest":-85789000.0,"Reconciled Depreciation":63216000.0,"Reconciled Cost Of Revenue":267777000.0,"EBITDA":85468000.0,"EBIT":22252000.0,"Net Interest Income":-68323000.0,"Interest Expense":89041000.0,"Normalized Income":-72413510.0,"Net Income From Continuing And Discontinued Operation":-85789000.0,"Total Expenses":562357000.0,"Total Operating Income As Reported":-32291000.0,"Diluted Average Shares":40787007.0,"Basic Average Shares":40787007.0,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-85789000.0,"Net Income Common Stockholders":-85789000.0,"Net Income":-85789000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":-85789000.0,"Net Income Continuous Operations":-85789000.0,"Tax Provision":19000000.0,"Pretax Income":-66789000.0,"Other Income Expense":-16474000.0,"Other Non Operating Income Expenses":2023000.0,"Special Income Charges":-50299000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":-235140000.0,"Impairment Of Capital Assets":236122000.0,"Restructuring And Mergern Acquisition":21521000.0,"Earnings From Equity Interest":-1566000.0,"Gain On Sale Of Security":33368000.0,"Net Non Operating Interest Income Expense":-68323000.0,"Interest Expense Non Operating":89041000.0,"Operating Income":18008000.0,"Operating Expense":294580000.0,"Depreciation Amortization Depletion Income Statement":63216000.0,"Depreciation And Amortization In Income Statement":63216000.0,"Selling General And Administration":231364000.0,"Selling And Marketing Expense":231364000.0,"Gross Profit":312588000.0,"Cost Of Revenue":267777000.0,"Total Revenue":580365000.0,"Operating Revenue":580365000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-693765000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2042084000.0,"Issuance Of Debt":1918241000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-548744000.0,"Interest Paid Supplemental Data":109134000.0,"Income Tax Paid Supplemental Data":13403000.0,"End Cash Position":653387000.0,"Beginning Cash Position":906686000.0,"Effect Of Exchange Rate Changes":13981000.0,"Changes In Cash":-267280000.0,"Other Cash Adjustment Inside Changein Cash":null,"Financing Cash Flow":-242446000.0,"Cash Flow From Continuing Financing Activities":-242446000.0,"Net Other Financing Charges":-118603000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-123843000.0,"Net Long Term Debt Issuance":-123843000.0,"Long Term Debt Payments":-2042084000.0,"Long Term Debt Issuance":1918241000.0,"Investing Cash Flow":120187000.0,"Cash Flow From Continuing Investing Activities":120187000.0,"Net Other Investing Changes":-16069000.0,"Net Investment Purchase And Sale":0.0,"Sale Of Investment":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net Intangibles Purchase And Sale":-509880000.0,"Purchase Of Intangibles":-509880000.0,"Net PPE Purchase And Sale":685000000.0,"Sale Of PPE":685000000.0,"Capital Expenditure Reported":-38864000.0,"Operating Cash Flow":-145021000.0,"Cash Flow From Continuing Operating Activities":-145021000.0,"Change In Working Capital":-151512000.0,"Other Non Cash Items":-10815000.0,"Stock Based Compensation":2551000.0,"Asset Impairment Charge":null,"Deferred Tax":12492000.0,"Deferred Income Tax":12492000.0,"Depreciation Amortization Depletion":119447000.0,"Depreciation And Amortization":119447000.0,"Depreciation":119447000.0,"Operating Gains Losses":43673000.0,"Earnings Losses From Equity Investments":107186000.0,"Net Foreign Currency Exchange Gain Loss":-21088000.0,"Gain Loss On Sale Of PPE":-105845000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-160857000.0},"2024-12-31":{"Free Cash Flow":-16759000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-484862000.0,"Issuance Of Debt":130000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-54580000.0,"Interest Paid Supplemental Data":58084000.0,"Income Tax Paid Supplemental Data":-7112000.0,"End Cash Position":231254000.0,"Beginning Cash Position":280539000.0,"Effect Of Exchange Rate Changes":-12474000.0,"Changes In Cash":-36811000.0,"Other Cash Adjustment Inside Changein Cash":0.0,"Financing Cash Flow":-363548000.0,"Cash Flow From Continuing Financing Activities":-363548000.0,"Net Other Financing Charges":-8686000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-354862000.0,"Net Long Term Debt Issuance":-354862000.0,"Long Term Debt Payments":-484862000.0,"Long Term Debt Issuance":130000000.0,"Investing Cash Flow":288916000.0,"Cash Flow From Continuing Investing Activities":288916000.0,"Net Other Investing Changes":-40114000.0,"Net Investment Purchase And Sale":784000.0,"Sale Of Investment":784000.0,"Net Business Purchase And Sale":-5174000.0,"Sale Of Business":null,"Net Intangibles Purchase And Sale":34354000.0,"Purchase Of Intangibles":34354000.0,"Net PPE Purchase And Sale":388000000.0,"Sale Of PPE":388000000.0,"Capital Expenditure Reported":-88934000.0,"Operating Cash Flow":37821000.0,"Cash Flow From Continuing Operating Activities":37821000.0,"Change In Working Capital":6082000.0,"Other Non Cash Items":7094000.0,"Stock Based Compensation":3123000.0,"Asset Impairment Charge":236122000.0,"Deferred Tax":33348000.0,"Deferred Income Tax":33348000.0,"Depreciation Amortization Depletion":63216000.0,"Depreciation And Amortization":63216000.0,"Depreciation":null,"Operating Gains Losses":-225375000.0,"Earnings Losses From Equity Investments":1566000.0,"Net Foreign Currency Exchange Gain Loss":-36718000.0,"Gain Loss On Sale Of PPE":-236254000.0,"Gain Loss On Sale Of Business":16754000.0,"Net Income From Continuing Operations":-85789000.0}}}