{"ticker":"FSV","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":44154011.0,"Share Issued":44154011.0,"Net Debt":1077016000.0,"Total Debt":1559298000.0,"Tangible Book Value":-1011588000.0,"Invested Capital":2468454000.0,"Working Capital":613602000.0,"Net Tangible Assets":-1011588000.0,"Capital Lease Obligations":308931000.0,"Common Stock Equity":1218087000.0,"Total Capitalization":2454818000.0,"Total Equity Gross Minority Interest":1725525000.0,"Minority Interest":507438000.0,"Stockholders Equity":1218087000.0,"Gains Losses Not Affecting Retained Earnings":-11663000.0,"Other Equity Adjustments":-11663000.0,"Retained Earnings":91717000.0,"Additional Paid In Capital":124567000.0,"Capital Stock":1013466000.0,"Common Stock":1013466000.0,"Total Liabilities Net Minority Interest":2636857000.0,"Total Non Current Liabilities Net Minority Interest":1722749000.0,"Other Non Current Liabilities":99318000.0,"Non Current Deferred Liabilities":137747000.0,"Non Current Deferred Revenue":24533000.0,"Non Current Deferred Taxes Liabilities":113214000.0,"Long Term Debt And Capital Lease Obligation":1485684000.0,"Long Term Capital Lease Obligation":248953000.0,"Long Term Debt":1236731000.0,"Current Liabilities":914108000.0,"Other Current Liabilities":24121000.0,"Current Deferred Liabilities":239423000.0,"Current Deferred Revenue":239423000.0,"Current Debt And Capital Lease Obligation":73614000.0,"Current Capital Lease Obligation":59978000.0,"Current Debt":13636000.0,"Other Current Borrowings":13636000.0,"Payables And Accrued Expenses":576950000.0,"Current Accrued Expenses":386122000.0,"Payables":190828000.0,"Total Tax Payable":6350000.0,"Income Tax Payable":6350000.0,"Accounts Payable":184478000.0,"Total Assets":4362382000.0,"Total Non Current Assets":2834672000.0,"Other Non Current Assets":24679000.0,"Non Current Deferred Assets":5116000.0,"Non Current Deferred Taxes Assets":5116000.0,"Non Current Accounts Receivable":4287000.0,"Goodwill And Other Intangible Assets":2229675000.0,"Other Intangible Assets":685334000.0,"Goodwill":1544341000.0,"Net PPE":570915000.0,"Accumulated Depreciation":null,"Gross PPE":570915000.0,"Leases":null,"Other Properties":570915000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1527710000.0,"Other Current Assets":99016000.0,"Restricted Cash":27787000.0,"Inventory":301972000.0,"Finished Goods":37495000.0,"Work In Process":221416000.0,"Raw Materials":43061000.0,"Receivables":925584000.0,"Taxes Receivable":22285000.0,"Accounts Receivable":903299000.0,"Allowance For Doubtful Accounts Receivable":-27340000.0,"Gross Accounts Receivable":930639000.0,"Cash Cash Equivalents And Short Term Investments":173351000.0,"Cash And Cash Equivalents":173351000.0},"2026-03-31":{"Ordinary Shares Number":45981761.0,"Share Issued":45981761.0,"Net Debt":864258000.0,"Total Debt":1366309000.0,"Tangible Book Value":-752041000.0,"Invested Capital":2484639000.0,"Working Capital":643070000.0,"Net Tangible Assets":-752041000.0,"Capital Lease Obligations":310632000.0,"Common Stock Equity":1428962000.0,"Total Capitalization":2471149000.0,"Total Equity Gross Minority Interest":1906568000.0,"Minority Interest":477606000.0,"Stockholders Equity":1428962000.0,"Gains Losses Not Affecting Retained Earnings":-9996000.0,"Other Equity Adjustments":-9996000.0,"Retained Earnings":266361000.0,"Additional Paid In Capital":117179000.0,"Capital Stock":1055418000.0,"Common Stock":1055418000.0,"Total Liabilities Net Minority Interest":2385943000.0,"Total Non Current Liabilities Net Minority Interest":1519307000.0,"Other Non Current Liabilities":96369000.0,"Non Current Deferred Liabilities":129467000.0,"Non Current Deferred Revenue":24847000.0,"Non Current Deferred Taxes Liabilities":104620000.0,"Long Term Debt And Capital Lease Obligation":1293471000.0,"Long Term Capital Lease Obligation":251284000.0,"Long Term Debt":1042187000.0,"Current Liabilities":866636000.0,"Other Current Liabilities":28697000.0,"Current Deferred Liabilities":212129000.0,"Current Deferred Revenue":212129000.0,"Current Debt And Capital Lease Obligation":72838000.0,"Current Capital Lease Obligation":59348000.0,"Current Debt":13490000.0,"Other Current Borrowings":13490000.0,"Payables And Accrued Expenses":552972000.0,"Current Accrued Expenses":368499000.0,"Payables":184473000.0,"Total Tax Payable":10293000.0,"Income Tax Payable":10293000.0,"Accounts Payable":174180000.0,"Total Assets":4292511000.0,"Total Non Current Assets":2782805000.0,"Other Non Current Assets":23971000.0,"Non Current Deferred Assets":5047000.0,"Non Current Deferred Taxes Assets":5047000.0,"Non Current Accounts Receivable":4351000.0,"Goodwill And Other Intangible Assets":2181003000.0,"Other Intangible Assets":671117000.0,"Goodwill":1509886000.0,"Net PPE":568433000.0,"Accumulated Depreciation":null,"Gross PPE":568433000.0,"Leases":null,"Other Properties":568433000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1509706000.0,"Other Current Assets":107121000.0,"Restricted Cash":21861000.0,"Inventory":291823000.0,"Finished Goods":30418000.0,"Work In Process":217361000.0,"Raw Materials":44044000.0,"Receivables":897482000.0,"Taxes Receivable":17843000.0,"Accounts Receivable":879639000.0,"Allowance For Doubtful Accounts Receivable":-28222000.0,"Gross Accounts Receivable":907861000.0,"Cash Cash Equivalents And Short Term Investments":191419000.0,"Cash And Cash Equivalents":191419000.0},"2025-12-31":{"Ordinary Shares Number":45722486.0,"Share Issued":45722486.0,"Net Debt":928251000.0,"Total Debt":1384382000.0,"Tangible Book Value":-810190000.0,"Invested Capital":2458675000.0,"Working Capital":621630000.0,"Net Tangible Assets":-810190000.0,"Capital Lease Obligations":301706000.0,"Common Stock Equity":1375999000.0,"Total Capitalization":2445026000.0,"Total Equity Gross Minority Interest":1862190000.0,"Minority Interest":486191000.0,"Stockholders Equity":1375999000.0,"Gains Losses Not Affecting Retained Earnings":-8521000.0,"Other Equity Adjustments":-8521000.0,"Retained Earnings":260396000.0,"Additional Paid In Capital":117570000.0,"Capital Stock":1006554000.0,"Common Stock":1006554000.0,"Total Liabilities Net Minority Interest":2421523000.0,"Total Non Current Liabilities Net Minority Interest":1539373000.0,"Other Non Current Liabilities":99239000.0,"Non Current Deferred Liabilities":128514000.0,"Non Current Deferred Revenue":25523000.0,"Non Current Deferred Taxes Liabilities":102991000.0,"Long Term Debt And Capital Lease Obligation":1311620000.0,"Long Term Capital Lease Obligation":242593000.0,"Long Term Debt":1069027000.0,"Current Liabilities":882150000.0,"Other Current Liabilities":40377000.0,"Current Deferred Liabilities":219588000.0,"Current Deferred Revenue":219588000.0,"Current Debt And Capital Lease Obligation":72762000.0,"Current Capital Lease Obligation":59113000.0,"Current Debt":13649000.0,"Other Current Borrowings":13649000.0,"Payables And Accrued Expenses":549423000.0,"Current Accrued Expenses":378192000.0,"Payables":171231000.0,"Total Tax Payable":12720000.0,"Income Tax Payable":12720000.0,"Accounts Payable":158511000.0,"Total Assets":4283713000.0,"Total Non Current Assets":2779933000.0,"Other Non Current Assets":24754000.0,"Non Current Deferred Assets":4979000.0,"Non Current Deferred Taxes Assets":4979000.0,"Non Current Accounts Receivable":4720000.0,"Goodwill And Other Intangible Assets":2186189000.0,"Other Intangible Assets":684739000.0,"Goodwill":1501450000.0,"Net PPE":559291000.0,"Accumulated Depreciation":-501197000.0,"Gross PPE":1060488000.0,"Leases":90363000.0,"Other Properties":269573000.0,"Machinery Furniture Equipment":695973000.0,"Buildings And Improvements":4554000.0,"Land And Improvements":25000.0,"Properties":0.0,"Current Assets":1503780000.0,"Other Current Assets":105229000.0,"Restricted Cash":25665000.0,"Inventory":274243000.0,"Finished Goods":30257000.0,"Work In Process":199739000.0,"Raw Materials":44247000.0,"Receivables":944218000.0,"Taxes Receivable":22112000.0,"Accounts Receivable":922106000.0,"Allowance For Doubtful Accounts Receivable":-27334000.0,"Gross Accounts Receivable":949440000.0,"Cash Cash Equivalents And Short Term Investments":154425000.0,"Cash And Cash Equivalents":154425000.0},"2025-09-30":{"Ordinary Shares Number":45712236.0,"Share Issued":45712236.0,"Net Debt":985306000.0,"Total Debt":1512009000.0,"Tangible Book Value":-851642000.0,"Invested Capital":2544705000.0,"Working Capital":693423000.0,"Net Tangible Assets":-851642000.0,"Capital Lease Obligations":306787000.0,"Common Stock Equity":1339483000.0,"Total Capitalization":2530921000.0,"Total Equity Gross Minority Interest":1811655000.0,"Minority Interest":472172000.0,"Stockholders Equity":1339483000.0,"Gains Losses Not Affecting Retained Earnings":-10582000.0,"Other Equity Adjustments":-10582000.0,"Retained Earnings":233975000.0,"Additional Paid In Capital":111287000.0,"Capital Stock":1004803000.0,"Common Stock":1004803000.0,"Total Liabilities Net Minority Interest":2573701000.0,"Total Non Current Liabilities Net Minority Interest":1665764000.0,"Other Non Current Liabilities":99407000.0,"Non Current Deferred Liabilities":126170000.0,"Non Current Deferred Revenue":25369000.0,"Non Current Deferred Taxes Liabilities":100801000.0,"Long Term Debt And Capital Lease Obligation":1440187000.0,"Long Term Capital Lease Obligation":248749000.0,"Long Term Debt":1191438000.0,"Current Liabilities":907937000.0,"Other Current Liabilities":57747000.0,"Current Deferred Liabilities":217243000.0,"Current Deferred Revenue":217243000.0,"Current Debt And Capital Lease Obligation":71822000.0,"Current Capital Lease Obligation":58038000.0,"Current Debt":13784000.0,"Other Current Borrowings":13784000.0,"Payables And Accrued Expenses":561125000.0,"Current Accrued Expenses":382089000.0,"Payables":179036000.0,"Total Tax Payable":7071000.0,"Income Tax Payable":7071000.0,"Accounts Payable":171965000.0,"Total Assets":4385356000.0,"Total Non Current Assets":2783996000.0,"Other Non Current Assets":23705000.0,"Non Current Deferred Assets":2134000.0,"Non Current Deferred Taxes Assets":2134000.0,"Non Current Accounts Receivable":5232000.0,"Goodwill And Other Intangible Assets":2191125000.0,"Other Intangible Assets":718093000.0,"Goodwill":1473032000.0,"Net PPE":561800000.0,"Accumulated Depreciation":null,"Gross PPE":561800000.0,"Leases":null,"Other Properties":561800000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1601360000.0,"Other Current Assets":88741000.0,"Restricted Cash":25595000.0,"Inventory":291397000.0,"Finished Goods":32239000.0,"Work In Process":212722000.0,"Raw Materials":46436000.0,"Receivables":975711000.0,"Taxes Receivable":17105000.0,"Accounts Receivable":958606000.0,"Allowance For Doubtful Accounts Receivable":-26051000.0,"Gross Accounts Receivable":984657000.0,"Cash Cash Equivalents And Short Term Investments":219916000.0,"Cash And Cash Equivalents":219916000.0},"2025-06-30":{"Ordinary Shares Number":45456001.0,"Share Issued":45456001.0,"Net Debt":1040477000.0,"Total Debt":1548750000.0,"Tangible Book Value":-916037000.0,"Invested Capital":2494108000.0,"Working Capital":690774000.0,"Net Tangible Assets":-916037000.0,"Capital Lease Obligations":306467000.0,"Common Stock Equity":1251825000.0,"Total Capitalization":2480878000.0,"Total Equity Gross Minority Interest":1712822000.0,"Minority Interest":460997000.0,"Stockholders Equity":1251825000.0,"Gains Losses Not Affecting Retained Earnings":-8232000.0,"Other Equity Adjustments":-8232000.0,"Retained Earnings":189377000.0,"Additional Paid In Capital":113265000.0,"Capital Stock":957415000.0,"Common Stock":957415000.0,"Total Liabilities Net Minority Interest":2656287000.0,"Total Non Current Liabilities Net Minority Interest":1724305000.0,"Other Non Current Liabilities":127395000.0,"Non Current Deferred Liabilities":118328000.0,"Non Current Deferred Revenue":24299000.0,"Non Current Deferred Taxes Liabilities":94029000.0,"Long Term Debt And Capital Lease Obligation":1478582000.0,"Long Term Capital Lease Obligation":249529000.0,"Long Term Debt":1229053000.0,"Current Liabilities":931982000.0,"Other Current Liabilities":35673000.0,"Current Deferred Liabilities":243678000.0,"Current Deferred Revenue":243678000.0,"Current Debt And Capital Lease Obligation":70168000.0,"Current Capital Lease Obligation":56938000.0,"Current Debt":13230000.0,"Other Current Borrowings":13230000.0,"Payables And Accrued Expenses":577159000.0,"Current Accrued Expenses":396786000.0,"Payables":185677000.0,"Total Tax Payable":5304000.0,"Income Tax Payable":5304000.0,"Accounts Payable":180373000.0,"Total Assets":4369109000.0,"Total Non Current Assets":2746353000.0,"Other Non Current Assets":22827000.0,"Non Current Deferred Assets":2128000.0,"Non Current Deferred Taxes Assets":2128000.0,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":2167862000.0,"Other Intangible Assets":716366000.0,"Goodwill":1451496000.0,"Net PPE":548245000.0,"Accumulated Depreciation":null,"Gross PPE":548245000.0,"Leases":null,"Other Properties":548245000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":1622756000.0,"Other Current Assets":94501000.0,"Restricted Cash":23064000.0,"Inventory":291203000.0,"Finished Goods":null,"Work In Process":206023000.0,"Raw Materials":50403000.0,"Receivables":1012182000.0,"Taxes Receivable":29133000.0,"Accounts Receivable":983049000.0,"Allowance For Doubtful Accounts Receivable":-24975000.0,"Gross Accounts Receivable":1008024000.0,"Cash Cash Equivalents And Short Term Investments":201806000.0,"Cash And Cash Equivalents":201806000.0},"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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 Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":4787000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":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,"Restricted Cash":null,"Inventory":null,"Finished Goods":28453000.0,"Work In Process":null,"Raw Materials":null,"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,"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,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":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 Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":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,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-443021000.0,"Gross PPE":null,"Leases":83289000.0,"Other Properties":null,"Machinery Furniture Equipment":609135000.0,"Buildings And Improvements":4567000.0,"Land And Improvements":24000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"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,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-1069131.694238,"Tax Rate For Calcs":0.270666,"Normalized EBITDA":153508000.0,"Total Unusual Items":-3950000.0,"Total Unusual Items Excluding Goodwill":-3950000.0,"Net Income From Continuing Operation Net Minority Interest":45289000.0,"Reconciled Depreciation":50483000.0,"Reconciled Cost Of Revenue":968585000.0,"EBITDA":149558000.0,"EBIT":99075000.0,"Net Interest Income":-15533000.0,"Interest Expense":15533000.0,"Normalized Income":48169868.305762,"Net Income From Continuing And Discontinued Operation":45289000.0,"Total Expenses":1345618000.0,"Total Operating Income As Reported":99674000.0,"Diluted Average Shares":45342000.0,"Basic Average Shares":45341000.0,"Diluted EPS":1.0,"Basic EPS":1.0,"Diluted NI Availto Com Stockholders":45289000.0,"Net Income Common Stockholders":45289000.0,"Net Income":45289000.0,"Minority Interests":-15641000.0,"Net Income Including Noncontrolling Interests":60930000.0,"Net Income Continuous Operations":60930000.0,"Tax Provision":22612000.0,"Pretax Income":83542000.0,"Other Income Expense":-4549000.0,"Other Non Operating Income Expenses":-599000.0,"Special Income Charges":-3950000.0,"Restructuring And Mergern Acquisition":3950000.0,"Net Non Operating Interest Income Expense":-15533000.0,"Interest Expense Non Operating":15533000.0,"Operating Income":103624000.0,"Operating Expense":377033000.0,"Depreciation Amortization Depletion Income Statement":50483000.0,"Depreciation And Amortization In Income Statement":50483000.0,"Amortization":21559000.0,"Amortization Of Intangibles Income Statement":21559000.0,"Depreciation Income Statement":28924000.0,"Selling General And Administration":326550000.0,"Gross Profit":480657000.0,"Cost Of Revenue":968585000.0,"Total Revenue":1449242000.0,"Operating Revenue":1449242000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-404460.0,"Tax Rate For Calcs":0.27,"Normalized EBITDA":97207000.0,"Total Unusual Items":-1498000.0,"Total Unusual Items Excluding Goodwill":-1498000.0,"Net Income From Continuing Operation Net Minority Interest":19989000.0,"Reconciled Depreciation":48066000.0,"Reconciled Cost Of Revenue":886433000.0,"EBITDA":95709000.0,"EBIT":47643000.0,"Net Interest Income":-15275000.0,"Interest Expense":15275000.0,"Normalized Income":21082540.0,"Net Income From Continuing And Discontinued Operation":19989000.0,"Total Expenses":1268927000.0,"Total Operating Income As Reported":46662000.0,"Diluted Average Shares":45903000.0,"Basic Average Shares":45866000.0,"Diluted EPS":0.44,"Basic EPS":0.44,"Diluted NI Availto Com Stockholders":19989000.0,"Net Income Common Stockholders":19989000.0,"Net Income":19989000.0,"Minority Interests":-3634000.0,"Net Income Including Noncontrolling Interests":23623000.0,"Net Income Continuous Operations":23623000.0,"Tax Provision":8745000.0,"Pretax Income":32368000.0,"Other Income Expense":-517000.0,"Other Non Operating Income Expenses":981000.0,"Special Income Charges":-1498000.0,"Restructuring And Mergern Acquisition":1498000.0,"Net Non Operating Interest Income Expense":-15275000.0,"Interest Expense Non Operating":15275000.0,"Operating Income":48160000.0,"Operating Expense":382494000.0,"Depreciation Amortization Depletion Income Statement":48066000.0,"Depreciation And Amortization In Income Statement":48066000.0,"Amortization":20061000.0,"Amortization Of Intangibles Income Statement":20061000.0,"Depreciation Income Statement":28005000.0,"Selling General And Administration":334428000.0,"Gross Profit":430654000.0,"Cost Of Revenue":886433000.0,"Total Revenue":1317087000.0,"Operating Revenue":1317087000.0},"2025-12-31":{"Tax Effect Of Unusual Items":982840.566216,"Tax Rate For Calcs":0.267512,"Normalized EBITDA":130922000.0,"Total Unusual Items":3674000.0,"Total Unusual Items Excluding Goodwill":3674000.0,"Net Income From Continuing Operation Net Minority Interest":38978000.0,"Reconciled Depreciation":48766000.0,"Reconciled Cost Of Revenue":914092000.0,"EBITDA":134596000.0,"EBIT":85830000.0,"Net Interest Income":-17093000.0,"Interest Expense":17093000.0,"Normalized Income":36286840.566216,"Net Income From Continuing And Discontinued Operation":38978000.0,"Total Expenses":1301136000.0,"Total Operating Income As Reported":85914000.0,"Diluted Average Shares":45830000.0,"Basic Average Shares":45717000.0,"Diluted EPS":0.85,"Basic EPS":0.85,"Diluted NI Availto Com Stockholders":38978000.0,"Net Income Common Stockholders":38978000.0,"Net Income":38978000.0,"Minority Interests":-11371000.0,"Net Income Including Noncontrolling Interests":50349000.0,"Net Income Continuous Operations":50349000.0,"Tax Provision":18388000.0,"Pretax Income":68737000.0,"Other Income Expense":3590000.0,"Other Non Operating Income Expenses":-84000.0,"Special Income Charges":3674000.0,"Restructuring And Mergern Acquisition":-3674000.0,"Net Non Operating Interest Income Expense":-17093000.0,"Interest Expense Non Operating":17093000.0,"Operating Income":82240000.0,"Operating Expense":387044000.0,"Depreciation Amortization Depletion Income Statement":48766000.0,"Depreciation And Amortization In Income Statement":48766000.0,"Amortization":20187000.0,"Amortization Of Intangibles Income Statement":20187000.0,"Depreciation Income Statement":28579000.0,"Selling General And Administration":338278000.0,"Gross Profit":469284000.0,"Cost Of Revenue":914092000.0,"Total Revenue":1383376000.0,"Operating Revenue":1383376000.0},"2025-09-30":{"Tax Effect Of Unusual Items":1151977.441245,"Tax Rate For Calcs":0.28097,"Normalized EBITDA":159301000.0,"Total Unusual Items":4100000.0,"Total Unusual Items Excluding Goodwill":4100000.0,"Net Income From Continuing Operation Net Minority Interest":57168000.0,"Reconciled Depreciation":46635000.0,"Reconciled Cost Of Revenue":960420000.0,"EBITDA":163401000.0,"EBIT":116766000.0,"Net Interest Income":-18179000.0,"Interest Expense":18179000.0,"Normalized Income":54219977.441245,"Net Income From Continuing And Discontinued Operation":57168000.0,"Total Expenses":1336037000.0,"Total Operating Income As Reported":115628000.0,"Diluted Average Shares":45924000.0,"Basic Average Shares":45568000.0,"Diluted EPS":1.24,"Basic EPS":1.25,"Diluted NI Availto Com Stockholders":57168000.0,"Net Income Common Stockholders":57168000.0,"Net Income":57168000.0,"Minority Interests":-13719000.0,"Net Income Including Noncontrolling Interests":70887000.0,"Net Income Continuous Operations":70887000.0,"Tax Provision":27700000.0,"Pretax Income":98587000.0,"Other Income Expense":5238000.0,"Other Non Operating Income Expenses":1138000.0,"Special Income Charges":4100000.0,"Restructuring And Mergern Acquisition":-4100000.0,"Net Non Operating Interest Income Expense":-18179000.0,"Interest Expense Non Operating":18179000.0,"Operating Income":111528000.0,"Operating Expense":375617000.0,"Depreciation Amortization Depletion Income Statement":46635000.0,"Depreciation And Amortization In Income Statement":46635000.0,"Amortization":18828000.0,"Amortization Of Intangibles Income Statement":18828000.0,"Depreciation Income Statement":27807000.0,"Selling General And Administration":328982000.0,"Gross Profit":487145000.0,"Cost Of Revenue":960420000.0,"Total Revenue":1447565000.0,"Operating Revenue":1447565000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-2293234.23674,"Tax Rate For Calcs":0.2993,"Normalized EBITDA":151568000.0,"Total Unusual Items":-7662000.0,"Total Unusual Items Excluding Goodwill":-7662000.0,"Net Income From Continuing Operation Net Minority Interest":46098000.0,"Reconciled Depreciation":45632000.0,"Reconciled Cost Of Revenue":935334000.0,"EBITDA":143906000.0,"EBIT":98274000.0,"Net Interest Income":-19166000.0,"Interest Expense":19166000.0,"Normalized Income":51466765.76326,"Net Income From Continuing And Discontinued Operation":46098000.0,"Total Expenses":1310793000.0,"Total Operating Income As Reported":97278000.0,"Diluted Average Shares":45656000.0,"Basic Average Shares":45448000.0,"Diluted EPS":1.01,"Basic EPS":1.01,"Diluted NI Availto Com Stockholders":46098000.0,"Net Income Common Stockholders":46098000.0,"Net Income":46098000.0,"Minority Interests":-9333000.0,"Net Income Including Noncontrolling Interests":55431000.0,"Net Income Continuous Operations":55431000.0,"Tax Provision":23677000.0,"Pretax Income":79108000.0,"Other Income Expense":-6666000.0,"Other Non Operating Income Expenses":996000.0,"Special Income Charges":-7662000.0,"Restructuring And Mergern Acquisition":7662000.0,"Net Non Operating Interest Income Expense":-19166000.0,"Interest Expense Non Operating":19166000.0,"Operating Income":104940000.0,"Operating Expense":375459000.0,"Depreciation Amortization Depletion Income Statement":45632000.0,"Depreciation And Amortization In Income Statement":45632000.0,"Amortization":19706000.0,"Amortization Of Intangibles Income Statement":19706000.0,"Depreciation Income Statement":25926000.0,"Selling General And Administration":329827000.0,"Gross Profit":480399000.0,"Cost Of Revenue":935334000.0,"Total Revenue":1415733000.0,"Operating Revenue":1415733000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":98558000.0,"Repurchase Of Capital Stock":-248417000.0,"Repayment Of Debt":-32914000.0,"Issuance Of Debt":228000000.0,"Capital Expenditure":-31209000.0,"End Cash Position":201138000.0,"Beginning Cash Position":213280000.0,"Effect Of Exchange Rate Changes":526000.0,"Changes In Cash":-12668000.0,"Financing Cash Flow":-71904000.0,"Cash Flow From Continuing Financing Activities":-71904000.0,"Net Other Financing Charges":-4549000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-14024000.0,"Common Stock Dividend Paid":-14024000.0,"Net Common Stock Issuance":-248417000.0,"Common Stock Payments":-248417000.0,"Net Issuance Payments Of Debt":195086000.0,"Net Long Term Debt Issuance":195086000.0,"Long Term Debt Payments":-32914000.0,"Long Term Debt Issuance":228000000.0,"Investing Cash Flow":-70531000.0,"Cash Flow From Continuing Investing Activities":-70531000.0,"Net Other Investing Changes":2722000.0,"Net Business Purchase And Sale":-42044000.0,"Purchase Of Business":-42044000.0,"Net PPE Purchase And Sale":-31209000.0,"Purchase Of PPE":-31209000.0,"Operating Cash Flow":129767000.0,"Cash Flow From Continuing Operating Activities":129767000.0,"Change In Working Capital":17711000.0,"Change In Other Working Capital":21016000.0,"Change In Other Current Liabilities":-4510000.0,"Change In Payables And Accrued Expense":20056000.0,"Change In Prepaid Assets":8292000.0,"Change In Inventory":-9502000.0,"Change In Receivables":-17641000.0,"Changes In Account Receivables":-17641000.0,"Other Non Cash Items":-6793000.0,"Stock Based Compensation":7588000.0,"Deferred Tax":-152000.0,"Deferred Income Tax":-152000.0,"Depreciation Amortization Depletion":50483000.0,"Depreciation And Amortization":50483000.0,"Amortization Cash Flow":21559000.0,"Amortization Of Intangibles":21559000.0,"Depreciation":28924000.0,"Net Income From Continuing Operations":60930000.0},"2026-03-31":{"Free Cash Flow":59785000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-26882000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-28435000.0,"End Cash Position":213280000.0,"Beginning Cash Position":180090000.0,"Effect Of Exchange Rate Changes":179000.0,"Changes In Cash":33011000.0,"Financing Cash Flow":-21152000.0,"Cash Flow From Continuing Financing Activities":-21152000.0,"Net Other Financing Charges":-21738000.0,"Proceeds From Stock Option Exercised":40042000.0,"Cash Dividends Paid":-12574000.0,"Common Stock Dividend Paid":-12574000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-26882000.0,"Net Long Term Debt Issuance":-26882000.0,"Long Term Debt Payments":-26882000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-34057000.0,"Cash Flow From Continuing Investing Activities":-34057000.0,"Net Other Investing Changes":757000.0,"Net Business Purchase And Sale":-6379000.0,"Purchase Of Business":-6379000.0,"Net PPE Purchase And Sale":-28435000.0,"Purchase Of PPE":-28435000.0,"Operating Cash Flow":88220000.0,"Cash Flow From Continuing Operating Activities":88220000.0,"Change In Working Capital":9260000.0,"Change In Other Working Capital":875000.0,"Change In Other Current Liabilities":3080000.0,"Change In Payables And Accrued Expense":-13739000.0,"Change In Prepaid Assets":-2155000.0,"Change In Inventory":-20758000.0,"Change In Receivables":41957000.0,"Changes In Account Receivables":41957000.0,"Other Non Cash Items":-2219000.0,"Stock Based Compensation":9477000.0,"Deferred Tax":13000.0,"Deferred Income Tax":13000.0,"Depreciation Amortization Depletion":48066000.0,"Depreciation And Amortization":48066000.0,"Amortization Cash Flow":20061000.0,"Amortization Of Intangibles":20061000.0,"Depreciation":28005000.0,"Net Income From Continuing Operations":23623000.0},"2025-12-31":{"Free Cash Flow":84391000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-159276000.0,"Issuance Of Debt":36315000.0,"Capital Expenditure":-31104000.0,"End Cash Position":180090000.0,"Beginning Cash Position":245511000.0,"Effect Of Exchange Rate Changes":-1099000.0,"Changes In Cash":-64322000.0,"Financing Cash Flow":-137649000.0,"Cash Flow From Continuing Financing Activities":-137649000.0,"Net Other Financing Charges":-6552000.0,"Proceeds From Stock Option Exercised":4435000.0,"Cash Dividends Paid":-12571000.0,"Common Stock Dividend Paid":-12571000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-122961000.0,"Net Long Term Debt Issuance":-122961000.0,"Long Term Debt Payments":-159276000.0,"Long Term Debt Issuance":36315000.0,"Investing Cash Flow":-42168000.0,"Cash Flow From Continuing Investing Activities":-42168000.0,"Net Other Investing Changes":-287000.0,"Net Business Purchase And Sale":-10777000.0,"Purchase Of Business":-10777000.0,"Net PPE Purchase And Sale":-31104000.0,"Purchase Of PPE":-31104000.0,"Operating Cash Flow":115495000.0,"Cash Flow From Continuing Operating Activities":115495000.0,"Change In Working Capital":28174000.0,"Change In Other Working Capital":-12250000.0,"Change In Other Current Liabilities":5800000.0,"Change In Payables And Accrued Expense":-5676000.0,"Change In Prepaid Assets":-16193000.0,"Change In Inventory":16727000.0,"Change In Receivables":39766000.0,"Changes In Account Receivables":39766000.0,"Other Non Cash Items":-23294000.0,"Stock Based Compensation":6615000.0,"Deferred Tax":4885000.0,"Deferred Income Tax":4885000.0,"Depreciation Amortization Depletion":48766000.0,"Depreciation And Amortization":48766000.0,"Amortization Cash Flow":20187000.0,"Amortization Of Intangibles":20187000.0,"Depreciation":28579000.0,"Net Income From Continuing Operations":50349000.0},"2025-09-30":{"Free Cash Flow":92699000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-66906000.0,"Issuance Of Debt":29965000.0,"Capital Expenditure":-33663000.0,"End Cash Position":245511000.0,"Beginning Cash Position":224870000.0,"Effect Of Exchange Rate Changes":781000.0,"Changes In Cash":19860000.0,"Financing Cash Flow":-26998000.0,"Cash Flow From Continuing Financing Activities":-26998000.0,"Net Other Financing Charges":-13350000.0,"Proceeds From Stock Option Exercised":35794000.0,"Cash Dividends Paid":-12501000.0,"Common Stock Dividend Paid":-12501000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-36941000.0,"Net Long Term Debt Issuance":-36941000.0,"Long Term Debt Payments":-66906000.0,"Long Term Debt Issuance":29965000.0,"Investing Cash Flow":-79504000.0,"Cash Flow From Continuing Investing Activities":-79504000.0,"Net Other Investing Changes":-1372000.0,"Net Business Purchase And Sale":-44469000.0,"Purchase Of Business":-44469000.0,"Net PPE Purchase And Sale":-33663000.0,"Purchase Of PPE":-33663000.0,"Operating Cash Flow":126362000.0,"Cash Flow From Continuing Operating Activities":126362000.0,"Change In Working Capital":9152000.0,"Change In Other Working Capital":-26529000.0,"Change In Other Current Liabilities":6841000.0,"Change In Payables And Accrued Expense":-13312000.0,"Change In Prepaid Assets":5553000.0,"Change In Inventory":1950000.0,"Change In Receivables":34649000.0,"Changes In Account Receivables":34649000.0,"Other Non Cash Items":-6099000.0,"Stock Based Compensation":6617000.0,"Deferred Tax":-830000.0,"Deferred Income Tax":-830000.0,"Depreciation Amortization Depletion":46635000.0,"Depreciation And Amortization":46635000.0,"Amortization Cash Flow":18828000.0,"Amortization Of Intangibles":18828000.0,"Depreciation":27807000.0,"Net Income From Continuing Operations":70887000.0},"2025-06-30":{"Free Cash Flow":129459000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-87509000.0,"Issuance Of Debt":19676000.0,"Capital Expenditure":-33375000.0,"End Cash Position":224870000.0,"Beginning Cash Position":240278000.0,"Effect Of Exchange Rate Changes":-678000.0,"Changes In Cash":-14730000.0,"Financing Cash Flow":-99285000.0,"Cash Flow From Continuing Financing Activities":-99285000.0,"Net Other Financing Charges":-20675000.0,"Proceeds From Stock Option Exercised":1720000.0,"Cash Dividends Paid":-12497000.0,"Common Stock Dividend Paid":-12497000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-67833000.0,"Net Long Term Debt Issuance":-67833000.0,"Long Term Debt Payments":-87509000.0,"Long Term Debt Issuance":19676000.0,"Investing Cash Flow":-78279000.0,"Cash Flow From Continuing Investing Activities":-78279000.0,"Net Other Investing Changes":-1624000.0,"Net Business Purchase And Sale":-43280000.0,"Purchase Of Business":-43280000.0,"Net PPE Purchase And Sale":-33375000.0,"Purchase Of PPE":-33375000.0,"Operating Cash Flow":162834000.0,"Cash Flow From Continuing Operating Activities":162834000.0,"Change In Working Capital":51389000.0,"Change In Other Working Capital":33738000.0,"Change In Other Current Liabilities":4592000.0,"Change In Payables And Accrued Expense":56573000.0,"Change In Prepaid Assets":1283000.0,"Change In Inventory":null,"Change In Receivables":-24815000.0,"Changes In Account Receivables":-24815000.0,"Other Non Cash Items":4597000.0,"Stock Based Compensation":6556000.0,"Deferred Tax":-771000.0,"Deferred Income Tax":-771000.0,"Depreciation Amortization Depletion":45632000.0,"Depreciation And Amortization":45632000.0,"Amortization Cash Flow":19706000.0,"Amortization Of Intangibles":19706000.0,"Depreciation":25926000.0,"Net Income From Continuing Operations":55431000.0},"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":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend 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,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Payables And Accrued Expense":null,"Change In Prepaid Assets":null,"Change In Inventory":19431000.0,"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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}