{"ticker":"GPK","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":296054676.0,"Share Issued":296054676.0,"Net Debt":5455000000.0,"Total Debt":5667000000.0,"Tangible Book Value":562000000.0,"Invested Capital":8896000000.0,"Working Capital":828000000.0,"Net Tangible Assets":562000000.0,"Capital Lease Obligations":7000000.0,"Common Stock Equity":3236000000.0,"Total Capitalization":8351000000.0,"Total Equity Gross Minority Interest":3237000000.0,"Minority Interest":1000000.0,"Stockholders Equity":3236000000.0,"Gains Losses Not Affecting Retained Earnings":-291000000.0,"Other Equity Adjustments":-291000000.0,"Retained Earnings":1530000000.0,"Additional Paid In Capital":1994000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8423000000.0,"Total Non Current Liabilities Net Minority Interest":6239000000.0,"Other Non Current Liabilities":355000000.0,"Employee Benefits":88000000.0,"Non Current Pension And Other Postretirement Benefit Plans":88000000.0,"Non Current Deferred Liabilities":681000000.0,"Non Current Deferred Taxes Liabilities":681000000.0,"Long Term Debt And Capital Lease Obligation":5115000000.0,"Long Term Debt":5115000000.0,"Current Liabilities":2184000000.0,"Other Current Liabilities":2000000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":552000000.0,"Current Capital Lease Obligation":7000000.0,"Current Debt":545000000.0,"Other Current Borrowings":545000000.0,"Pensionand Other Post Retirement Benefit Plans Current":212000000.0,"Payables And Accrued Expenses":1418000000.0,"Current Accrued Expenses":463000000.0,"Interest Payable":69000000.0,"Payables":955000000.0,"Other Payable":null,"Dividends Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":955000000.0,"Total Assets":11660000000.0,"Total Non Current Assets":8648000000.0,"Other Non Current Assets":442000000.0,"Goodwill And Other Intangible Assets":2674000000.0,"Other Intangible Assets":626000000.0,"Goodwill":2048000000.0,"Net PPE":5532000000.0,"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":3012000000.0,"Other Current Assets":220000000.0,"Assets Held For Sale Current":8000000.0,"Inventory":1691000000.0,"Finished Goods":609000000.0,"Work In Process":192000000.0,"Raw Materials":890000000.0,"Receivables":888000000.0,"Other Receivables":null,"Accounts Receivable":888000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":205000000.0,"Cash And Cash Equivalents":205000000.0},"2026-03-31":{"Ordinary Shares Number":295881137.0,"Share Issued":295881137.0,"Net Debt":5556000000.0,"Total Debt":5752000000.0,"Tangible Book Value":551000000.0,"Invested Capital":8992000000.0,"Working Capital":857000000.0,"Net Tangible Assets":551000000.0,"Capital Lease Obligations":7000000.0,"Common Stock Equity":3247000000.0,"Total Capitalization":8450000000.0,"Total Equity Gross Minority Interest":3248000000.0,"Minority Interest":1000000.0,"Stockholders Equity":3247000000.0,"Gains Losses Not Affecting Retained Earnings":-284000000.0,"Other Equity Adjustments":-284000000.0,"Retained Earnings":1539000000.0,"Additional Paid In Capital":1989000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8442000000.0,"Total Non Current Liabilities Net Minority Interest":6344000000.0,"Other Non Current Liabilities":375000000.0,"Employee Benefits":91000000.0,"Non Current Pension And Other Postretirement Benefit Plans":91000000.0,"Non Current Deferred Liabilities":675000000.0,"Non Current Deferred Taxes Liabilities":675000000.0,"Long Term Debt And Capital Lease Obligation":5203000000.0,"Long Term Debt":5203000000.0,"Current Liabilities":2098000000.0,"Other Current Liabilities":6000000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":549000000.0,"Current Capital Lease Obligation":7000000.0,"Current Debt":542000000.0,"Other Current Borrowings":542000000.0,"Pensionand Other Post Retirement Benefit Plans Current":197000000.0,"Payables And Accrued Expenses":1346000000.0,"Current Accrued Expenses":451000000.0,"Interest Payable":47000000.0,"Payables":895000000.0,"Other Payable":null,"Dividends Payable":null,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":895000000.0,"Total Assets":11690000000.0,"Total Non Current Assets":8735000000.0,"Other Non Current Assets":458000000.0,"Goodwill And Other Intangible Assets":2696000000.0,"Other Intangible Assets":644000000.0,"Goodwill":2052000000.0,"Net PPE":5581000000.0,"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":2955000000.0,"Other Current Assets":168000000.0,"Assets Held For Sale Current":19000000.0,"Inventory":1718000000.0,"Finished Goods":583000000.0,"Work In Process":197000000.0,"Raw Materials":938000000.0,"Receivables":861000000.0,"Other Receivables":null,"Accounts Receivable":861000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":189000000.0,"Cash And Cash Equivalents":189000000.0},"2025-12-31":{"Ordinary Shares Number":295128049.0,"Share Issued":295128049.0,"Net Debt":5303000000.0,"Total Debt":5638000000.0,"Tangible Book Value":601000000.0,"Invested Capital":8900000000.0,"Working Capital":679000000.0,"Net Tangible Assets":601000000.0,"Capital Lease Obligations":74000000.0,"Common Stock Equity":3336000000.0,"Total Capitalization":8358000000.0,"Total Equity Gross Minority Interest":3337000000.0,"Minority Interest":1000000.0,"Stockholders Equity":3336000000.0,"Gains Losses Not Affecting Retained Earnings":-262000000.0,"Other Equity Adjustments":-262000000.0,"Retained Earnings":1614000000.0,"Additional Paid In Capital":1981000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8438000000.0,"Total Non Current Liabilities Net Minority Interest":6194000000.0,"Other Non Current Liabilities":391000000.0,"Employee Benefits":93000000.0,"Non Current Pension And Other Postretirement Benefit Plans":93000000.0,"Non Current Deferred Liabilities":688000000.0,"Non Current Deferred Taxes Liabilities":688000000.0,"Long Term Debt And Capital Lease Obligation":5022000000.0,"Long Term Debt":5022000000.0,"Current Liabilities":2244000000.0,"Other Current Liabilities":8000000.0,"Current Deferred Liabilities":23000000.0,"Current Deferred Revenue":23000000.0,"Current Debt And Capital Lease Obligation":616000000.0,"Current Capital Lease Obligation":74000000.0,"Current Debt":542000000.0,"Other Current Borrowings":542000000.0,"Pensionand Other Post Retirement Benefit Plans Current":191000000.0,"Payables And Accrued Expenses":1406000000.0,"Current Accrued Expenses":209000000.0,"Interest Payable":75000000.0,"Payables":1197000000.0,"Other Payable":60000000.0,"Dividends Payable":32000000.0,"Total Tax Payable":78000000.0,"Income Tax Payable":3000000.0,"Accounts Payable":1027000000.0,"Total Assets":11775000000.0,"Total Non Current Assets":8852000000.0,"Other Non Current Assets":448000000.0,"Goodwill And Other Intangible Assets":2735000000.0,"Other Intangible Assets":670000000.0,"Goodwill":2065000000.0,"Net PPE":5669000000.0,"Accumulated Depreciation":-4998000000.0,"Gross PPE":10667000000.0,"Construction In Progress":286000000.0,"Other Properties":39000000.0,"Machinery Furniture Equipment":8739000000.0,"Buildings And Improvements":1409000000.0,"Land And Improvements":194000000.0,"Properties":0.0,"Current Assets":2923000000.0,"Other Current Assets":126000000.0,"Assets Held For Sale Current":10000000.0,"Inventory":1766000000.0,"Finished Goods":547000000.0,"Work In Process":202000000.0,"Raw Materials":1017000000.0,"Receivables":760000000.0,"Other Receivables":170000000.0,"Accounts Receivable":590000000.0,"Allowance For Doubtful Accounts Receivable":-21000000.0,"Gross Accounts Receivable":611000000.0,"Cash Cash Equivalents And Short Term Investments":261000000.0,"Cash And Cash Equivalents":261000000.0},"2025-09-30":{"Ordinary Shares Number":295112894.0,"Share Issued":295112894.0,"Net Debt":5792000000.0,"Total Debt":5918000000.0,"Tangible Book Value":539000000.0,"Invested Capital":9197000000.0,"Working Capital":1063000000.0,"Net Tangible Assets":539000000.0,"Capital Lease Obligations":6000000.0,"Common Stock Equity":3285000000.0,"Total Capitalization":8757000000.0,"Total Equity Gross Minority Interest":3286000000.0,"Minority Interest":1000000.0,"Stockholders Equity":3285000000.0,"Gains Losses Not Affecting Retained Earnings":-272000000.0,"Other Equity Adjustments":-272000000.0,"Retained Earnings":1575000000.0,"Additional Paid In Capital":1979000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8592000000.0,"Total Non Current Liabilities Net Minority Interest":6641000000.0,"Other Non Current Liabilities":376000000.0,"Employee Benefits":95000000.0,"Non Current Pension And Other Postretirement Benefit Plans":95000000.0,"Non Current Deferred Liabilities":698000000.0,"Non Current Deferred Taxes Liabilities":698000000.0,"Long Term Debt And Capital Lease Obligation":5472000000.0,"Long Term Debt":5472000000.0,"Current Liabilities":1951000000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":446000000.0,"Current Capital Lease Obligation":6000000.0,"Current Debt":440000000.0,"Other Current Borrowings":440000000.0,"Pensionand Other Post Retirement Benefit Plans Current":205000000.0,"Payables And Accrued Expenses":1300000000.0,"Current Accrued Expenses":437000000.0,"Interest Payable":51000000.0,"Payables":863000000.0,"Other Payable":null,"Dividends Payable":null,"Total Tax Payable":6000000.0,"Income Tax Payable":6000000.0,"Accounts Payable":857000000.0,"Total Assets":11878000000.0,"Total Non Current Assets":8864000000.0,"Other Non Current Assets":455000000.0,"Goodwill And Other Intangible Assets":2746000000.0,"Other Intangible Assets":683000000.0,"Goodwill":2063000000.0,"Net PPE":5663000000.0,"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":3014000000.0,"Other Current Assets":186000000.0,"Assets Held For Sale Current":15000000.0,"Inventory":1785000000.0,"Finished Goods":564000000.0,"Work In Process":218000000.0,"Raw Materials":1003000000.0,"Receivables":908000000.0,"Other Receivables":null,"Accounts Receivable":908000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":120000000.0,"Cash And Cash Equivalents":120000000.0},"2025-06-30":{"Ordinary Shares Number":297068106.0,"Share Issued":297068106.0,"Net Debt":5708000000.0,"Total Debt":5835000000.0,"Tangible Book Value":457000000.0,"Invested Capital":9046000000.0,"Working Capital":896000000.0,"Net Tangible Assets":457000000.0,"Capital Lease Obligations":7000000.0,"Common Stock Equity":3218000000.0,"Total Capitalization":8610000000.0,"Total Equity Gross Minority Interest":3219000000.0,"Minority Interest":1000000.0,"Stockholders Equity":3218000000.0,"Gains Losses Not Affecting Retained Earnings":-269000000.0,"Other Equity Adjustments":-269000000.0,"Retained Earnings":1494000000.0,"Additional Paid In Capital":1990000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8576000000.0,"Total Non Current Liabilities Net Minority Interest":6504000000.0,"Other Non Current Liabilities":387000000.0,"Employee Benefits":99000000.0,"Non Current Pension And Other Postretirement Benefit Plans":99000000.0,"Non Current Deferred Liabilities":626000000.0,"Non Current Deferred Taxes Liabilities":626000000.0,"Long Term Debt And Capital Lease Obligation":5392000000.0,"Long Term Debt":5392000000.0,"Current Liabilities":2072000000.0,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":443000000.0,"Current Capital Lease Obligation":7000000.0,"Current Debt":436000000.0,"Other Current Borrowings":436000000.0,"Pensionand Other Post Retirement Benefit Plans Current":188000000.0,"Payables And Accrued Expenses":1441000000.0,"Current Accrued Expenses":455000000.0,"Interest Payable":70000000.0,"Payables":986000000.0,"Other Payable":null,"Dividends Payable":null,"Total Tax Payable":9000000.0,"Income Tax Payable":9000000.0,"Accounts Payable":977000000.0,"Total Assets":11795000000.0,"Total Non Current Assets":8827000000.0,"Other Non Current Assets":468000000.0,"Goodwill And Other Intangible Assets":2761000000.0,"Other Intangible Assets":698000000.0,"Goodwill":2063000000.0,"Net PPE":5598000000.0,"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":2968000000.0,"Other Current Assets":159000000.0,"Assets Held For Sale Current":18000000.0,"Inventory":1805000000.0,"Finished Goods":574000000.0,"Work In Process":216000000.0,"Raw Materials":1015000000.0,"Receivables":866000000.0,"Other Receivables":null,"Accounts Receivable":866000000.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":120000000.0,"Cash And Cash Equivalents":120000000.0},"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And 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,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":null,"Dividends Payable":null,"Total Tax Payable":18000000.0,"Income Tax Payable":18000000.0,"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,"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,"Assets Held For Sale Current":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":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,"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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":35000000.0,"Current Deferred Revenue":35000000.0,"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,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Other Payable":164000000.0,"Dividends Payable":30000000.0,"Total Tax Payable":58000000.0,"Income Tax Payable":15000000.0,"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":-4672000000.0,"Gross PPE":9930000000.0,"Construction In Progress":1428000000.0,"Other Properties":40000000.0,"Machinery Furniture Equipment":7206000000.0,"Buildings And Improvements":1068000000.0,"Land And Improvements":188000000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Inventory":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Other Receivables":138000000.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":-17000000.0,"Gross Accounts Receivable":638000000.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-461538.461538,"Tax Rate For Calcs":0.076923,"Normalized EBITDA":245000000.0,"Total Unusual Items":-6000000.0,"Total Unusual Items Excluding Goodwill":-6000000.0,"Net Income From Continuing Operation Net Minority Interest":24000000.0,"Reconciled Depreciation":145000000.0,"Reconciled Cost Of Revenue":1896000000.0,"EBITDA":239000000.0,"EBIT":94000000.0,"Net Interest Income":-68000000.0,"Interest Expense":68000000.0,"Normalized Income":29538461.538462,"Net Income From Continuing And Discontinued Operation":24000000.0,"Total Expenses":2087000000.0,"Total Operating Income As Reported":95000000.0,"Diluted Average Shares":296700000.0,"Basic Average Shares":296600000.0,"Diluted EPS":0.08,"Basic EPS":0.08,"Diluted NI Availto Com Stockholders":24000000.0,"Net Income Common Stockholders":24000000.0,"Net Income":24000000.0,"Net Income Including Noncontrolling Interests":24000000.0,"Net Income Continuous Operations":24000000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":2000000.0,"Pretax Income":26000000.0,"Other Income Expense":-7000000.0,"Other Non Operating Income Expenses":-1000000.0,"Special Income Charges":-6000000.0,"Gain On Sale Of Business":-5000000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":1000000.0,"Net Non Operating Interest Income Expense":-68000000.0,"Interest Expense Non Operating":68000000.0,"Operating Income":101000000.0,"Operating Expense":191000000.0,"Other Operating Expenses":11000000.0,"Selling General And Administration":180000000.0,"Gross Profit":292000000.0,"Cost Of Revenue":1896000000.0,"Total Revenue":2188000000.0,"Operating Revenue":2188000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-3155555.555556,"Tax Rate For Calcs":0.044444,"Normalized EBITDA":229000000.0,"Total Unusual Items":-71000000.0,"Total Unusual Items Excluding Goodwill":-71000000.0,"Net Income From Continuing Operation Net Minority Interest":-43000000.0,"Reconciled Depreciation":139000000.0,"Reconciled Cost Of Revenue":1850000000.0,"EBITDA":158000000.0,"EBIT":19000000.0,"Net Interest Income":-64000000.0,"Interest Expense":64000000.0,"Normalized Income":24844444.444444,"Net Income From Continuing And Discontinued Operation":-43000000.0,"Total Expenses":2066000000.0,"Total Operating Income As Reported":19000000.0,"Diluted Average Shares":296700000.0,"Basic Average Shares":296700000.0,"Diluted EPS":-0.14,"Basic EPS":-0.14,"Diluted NI Availto Com Stockholders":-43000000.0,"Net Income Common Stockholders":-43000000.0,"Net Income":-43000000.0,"Net Income Including Noncontrolling Interests":-43000000.0,"Net Income Continuous Operations":-43000000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":-2000000.0,"Pretax Income":-45000000.0,"Other Income Expense":-71000000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-71000000.0,"Gain On Sale Of Business":-73000000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":-2000000.0,"Net Non Operating Interest Income Expense":-64000000.0,"Interest Expense Non Operating":64000000.0,"Operating Income":90000000.0,"Operating Expense":216000000.0,"Other Operating Expenses":14000000.0,"Selling General And Administration":202000000.0,"Gross Profit":306000000.0,"Cost Of Revenue":1850000000.0,"Total Revenue":2156000000.0,"Operating Revenue":2156000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":1369565.217391,"Tax Rate For Calcs":0.228261,"Normalized EBITDA":298000000.0,"Total Unusual Items":6000000.0,"Total Unusual Items Excluding Goodwill":6000000.0,"Net Income From Continuing Operation Net Minority Interest":71000000.0,"Reconciled Depreciation":149000000.0,"Reconciled Cost Of Revenue":1800000000.0,"EBITDA":304000000.0,"EBIT":155000000.0,"Net Interest Income":-63000000.0,"Interest Expense":63000000.0,"Normalized Income":66369565.217391,"Net Income From Continuing And Discontinued Operation":71000000.0,"Total Expenses":1953000000.0,"Total Operating Income As Reported":156000000.0,"Diluted Average Shares":296900000.0,"Basic Average Shares":296600000.0,"Diluted EPS":0.24,"Basic EPS":0.24,"Diluted NI Availto Com Stockholders":71000000.0,"Net Income Common Stockholders":71000000.0,"Net Income":71000000.0,"Net Income Including Noncontrolling Interests":71000000.0,"Net Income Continuous Operations":71000000.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":21000000.0,"Pretax Income":92000000.0,"Other Income Expense":5000000.0,"Other Non Operating Income Expenses":-1000000.0,"Special Income Charges":6000000.0,"Gain On Sale Of Business":5000000.0,"Other Special Charges":-1000000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-63000000.0,"Interest Expense Non Operating":63000000.0,"Operating Income":150000000.0,"Operating Expense":153000000.0,"Other Operating Expenses":12000000.0,"Selling General And Administration":141000000.0,"Gross Profit":303000000.0,"Cost Of Revenue":1800000000.0,"Total Revenue":2103000000.0,"Operating Revenue":2103000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-4861878.453039,"Tax Rate For Calcs":0.220994,"Normalized EBITDA":382000000.0,"Total Unusual Items":-22000000.0,"Total Unusual Items Excluding Goodwill":-22000000.0,"Net Income From Continuing Operation Net Minority Interest":142000000.0,"Reconciled Depreciation":126000000.0,"Reconciled Cost Of Revenue":1756000000.0,"EBITDA":360000000.0,"EBIT":234000000.0,"Net Interest Income":-53000000.0,"Interest Expense":53000000.0,"Normalized Income":159138121.546961,"Net Income From Continuing And Discontinued Operation":142000000.0,"Total Expenses":1934000000.0,"Total Operating Income As Reported":234000000.0,"Diluted Average Shares":297600000.0,"Basic Average Shares":297100000.0,"Diluted EPS":0.48,"Basic EPS":0.48,"Diluted NI Availto Com Stockholders":142000000.0,"Net Income Common Stockholders":142000000.0,"Net Income":142000000.0,"Net Income Including Noncontrolling Interests":142000000.0,"Net Income Continuous Operations":142000000.0,"Earnings From Equity Interest Net Of Tax":1000000.0,"Tax Provision":40000000.0,"Pretax Income":181000000.0,"Other Income Expense":-22000000.0,"Other Non Operating Income Expenses":null,"Special Income Charges":-22000000.0,"Gain On Sale Of Business":-21000000.0,"Other Special Charges":1000000.0,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-53000000.0,"Interest Expense Non Operating":53000000.0,"Operating Income":256000000.0,"Operating Expense":178000000.0,"Other Operating Expenses":15000000.0,"Selling General And Administration":163000000.0,"Gross Profit":434000000.0,"Cost Of Revenue":1756000000.0,"Total Revenue":2190000000.0,"Operating Revenue":2190000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-3273381.294964,"Tax Rate For Calcs":0.251799,"Normalized EBITDA":335000000.0,"Total Unusual Items":-13000000.0,"Total Unusual Items Excluding Goodwill":-13000000.0,"Net Income From Continuing Operation Net Minority Interest":104000000.0,"Reconciled Depreciation":130000000.0,"Reconciled Cost Of Revenue":1784000000.0,"EBITDA":322000000.0,"EBIT":192000000.0,"Net Interest Income":-53000000.0,"Interest Expense":53000000.0,"Normalized Income":113726618.705036,"Net Income From Continuing And Discontinued Operation":104000000.0,"Total Expenses":1998000000.0,"Total Operating Income As Reported":193000000.0,"Diluted Average Shares":301600000.0,"Basic Average Shares":301200000.0,"Diluted EPS":0.34,"Basic EPS":0.35,"Diluted NI Availto Com Stockholders":104000000.0,"Net Income Common Stockholders":104000000.0,"Net Income":104000000.0,"Net Income Including Noncontrolling Interests":104000000.0,"Net Income Continuous Operations":104000000.0,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":35000000.0,"Pretax Income":139000000.0,"Other Income Expense":-14000000.0,"Other Non Operating Income Expenses":-1000000.0,"Special Income Charges":-13000000.0,"Gain On Sale Of Business":-13000000.0,"Other Special Charges":null,"Restructuring And Mergern Acquisition":0.0,"Net Non Operating Interest Income Expense":-53000000.0,"Interest Expense Non Operating":53000000.0,"Operating Income":206000000.0,"Operating Expense":214000000.0,"Other Operating Expenses":10000000.0,"Selling General And Administration":204000000.0,"Gross Profit":420000000.0,"Cost Of Revenue":1784000000.0,"Total Revenue":2204000000.0,"Operating Revenue":2204000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":-3000000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":-1000000.0,"Special Income Charges":null,"Gain On Sale Of Business":null,"Other Special Charges":null,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":75000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1633000000.0,"Issuance Of Debt":1556000000.0,"Capital Expenditure":-83000000.0,"End Cash Position":205000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":189000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":16000000.0,"Financing Cash Flow":-106000000.0,"Cash Flow From Continuing Financing Activities":-106000000.0,"Net Other Financing Charges":4000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-33000000.0,"Common Stock Dividend Paid":-33000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":-77000000.0,"Net Long Term Debt Issuance":-77000000.0,"Long Term Debt Payments":-1633000000.0,"Long Term Debt Issuance":1556000000.0,"Investing Cash Flow":-36000000.0,"Cash Flow From Continuing Investing Activities":-36000000.0,"Net Other Investing Changes":8000000.0,"Interest Received Cfi":31000000.0,"Net Business Purchase And Sale":8000000.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-83000000.0,"Operating Cash Flow":158000000.0,"Cash Flow From Continuing Operating Activities":158000000.0,"Change In Working Capital":-26000000.0,"Other Non Cash Items":4000000.0,"Stock Based Compensation":6000000.0,"Asset Impairment Charge":0.0,"Deferred Tax":5000000.0,"Deferred Income Tax":5000000.0,"Depreciation Amortization Depletion":145000000.0,"Depreciation And Amortization":145000000.0,"Operating Gains Losses":0.0,"Pension And Employee Benefit Expense":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":24000000.0},"2026-03-31":{"Free Cash Flow":-253000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-623000000.0,"Issuance Of Debt":817000000.0,"Capital Expenditure":-140000000.0,"End Cash Position":189000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":261000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":-72000000.0,"Financing Cash Flow":138000000.0,"Cash Flow From Continuing Financing Activities":138000000.0,"Net Other Financing Charges":-20000000.0,"Proceeds From Stock Option Exercised":-4000000.0,"Cash Dividends Paid":-32000000.0,"Common Stock Dividend Paid":-32000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":194000000.0,"Net Long Term Debt Issuance":194000000.0,"Long Term Debt Payments":-623000000.0,"Long Term Debt Issuance":817000000.0,"Investing Cash Flow":-97000000.0,"Cash Flow From Continuing Investing Activities":-97000000.0,"Net Other Investing Changes":-2000000.0,"Interest Received Cfi":45000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-140000000.0,"Operating Cash Flow":-113000000.0,"Cash Flow From Continuing Operating Activities":-113000000.0,"Change In Working Capital":-258000000.0,"Other Non Cash Items":-3000000.0,"Stock Based Compensation":12000000.0,"Asset Impairment Charge":53000000.0,"Deferred Tax":-12000000.0,"Deferred Income Tax":-12000000.0,"Depreciation Amortization Depletion":139000000.0,"Depreciation And Amortization":139000000.0,"Operating Gains Losses":-1000000.0,"Pension And Employee Benefit Expense":-1000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":-43000000.0},"2025-12-31":{"Free Cash Flow":407000000.0,"Repurchase Of Capital Stock":-34000000.0,"Repayment Of Debt":-915000000.0,"Issuance Of Debt":573000000.0,"Capital Expenditure":-114000000.0,"End Cash Position":261000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":120000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":141000000.0,"Financing Cash Flow":-384000000.0,"Cash Flow From Continuing Financing Activities":-384000000.0,"Net Other Financing Charges":-10000000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":-32000000.0,"Common Stock Dividend Paid":-32000000.0,"Net Common Stock Issuance":-34000000.0,"Common Stock Payments":-34000000.0,"Net Issuance Payments Of Debt":-342000000.0,"Net Long Term Debt Issuance":-342000000.0,"Long Term Debt Payments":-915000000.0,"Long Term Debt Issuance":573000000.0,"Investing Cash Flow":4000000.0,"Cash Flow From Continuing Investing Activities":4000000.0,"Net Other Investing Changes":8000000.0,"Interest Received Cfi":80000000.0,"Net Business Purchase And Sale":30000000.0,"Sale Of Business":30000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-114000000.0,"Operating Cash Flow":521000000.0,"Cash Flow From Continuing Operating Activities":521000000.0,"Change In Working Capital":307000000.0,"Other Non Cash Items":-24000000.0,"Stock Based Compensation":2000000.0,"Asset Impairment Charge":null,"Deferred Tax":16000000.0,"Deferred Income Tax":16000000.0,"Depreciation Amortization Depletion":149000000.0,"Depreciation And Amortization":149000000.0,"Operating Gains Losses":0.0,"Pension And Employee Benefit Expense":0.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":71000000.0},"2025-09-30":{"Free Cash Flow":-40000000.0,"Repurchase Of Capital Stock":-40000000.0,"Repayment Of Debt":-665000000.0,"Issuance Of Debt":747000000.0,"Capital Expenditure":-267000000.0,"End Cash Position":120000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":120000000.0,"Effect Of Exchange Rate Changes":0.0,"Changes In Cash":0.0,"Financing Cash Flow":4000000.0,"Cash Flow From Continuing Financing Activities":4000000.0,"Net Other Financing Charges":-3000000.0,"Proceeds From Stock Option Exercised":-2000000.0,"Cash Dividends Paid":-33000000.0,"Common Stock Dividend Paid":-33000000.0,"Net Common Stock Issuance":-40000000.0,"Common Stock Payments":-40000000.0,"Net Issuance Payments Of Debt":82000000.0,"Net Long Term Debt Issuance":82000000.0,"Long Term Debt Payments":-665000000.0,"Long Term Debt Issuance":747000000.0,"Investing Cash Flow":-231000000.0,"Cash Flow From Continuing Investing Activities":-231000000.0,"Net Other Investing Changes":-2000000.0,"Interest Received Cfi":35000000.0,"Net Business Purchase And Sale":3000000.0,"Sale Of Business":3000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-267000000.0,"Operating Cash Flow":227000000.0,"Cash Flow From Continuing Operating Activities":227000000.0,"Change In Working Capital":-116000000.0,"Other Non Cash Items":4000000.0,"Stock Based Compensation":1000000.0,"Asset Impairment Charge":null,"Deferred Tax":75000000.0,"Deferred Income Tax":75000000.0,"Depreciation Amortization Depletion":126000000.0,"Depreciation And Amortization":126000000.0,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":-5000000.0,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":142000000.0},"2025-06-30":{"Free Cash Flow":39000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-902000000.0,"Issuance Of Debt":973000000.0,"Capital Expenditure":-228000000.0,"End Cash Position":120000000.0,"Other Cash Adjustment Outside Changein Cash":null,"Beginning Cash Position":129000000.0,"Effect Of Exchange Rate Changes":8000000.0,"Changes In Cash":-17000000.0,"Financing Cash Flow":-77000000.0,"Cash Flow From Continuing Financing Activities":-77000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":-5000000.0,"Cash Dividends Paid":-33000000.0,"Common Stock Dividend Paid":-33000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":71000000.0,"Net Long Term Debt Issuance":71000000.0,"Long Term Debt Payments":-902000000.0,"Long Term Debt Issuance":973000000.0,"Investing Cash Flow":-207000000.0,"Cash Flow From Continuing Investing Activities":-207000000.0,"Net Other Investing Changes":-2000000.0,"Interest Received Cfi":28000000.0,"Net Business Purchase And Sale":-5000000.0,"Sale Of Business":null,"Purchase Of Business":-17000000.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":-228000000.0,"Operating Cash Flow":267000000.0,"Cash Flow From Continuing Operating Activities":267000000.0,"Change In Working Capital":40000000.0,"Other Non Cash Items":-17000000.0,"Stock Based Compensation":3000000.0,"Asset Impairment Charge":0.0,"Deferred Tax":7000000.0,"Deferred Income Tax":7000000.0,"Depreciation Amortization Depletion":130000000.0,"Depreciation And Amortization":130000000.0,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":0.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":104000000.0},"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,"Other Cash Adjustment Outside Changein Cash":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":-27000000.0,"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,"Interest Received Cfi":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":-4000000.0,"Purchase Of PPE":-4000000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":-25000000.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Other Cash Adjustment Outside Changein Cash":1000000.0,"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":-25000000.0,"Common Stock Payments":-25000000.0,"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,"Interest Received Cfi":null,"Net Business Purchase And Sale":null,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-10000000.0,"Purchase Of PPE":-10000000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":0.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":1000000.0,"Pension And Employee Benefit Expense":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null}}}