{"ticker":"MDLN","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":877000000.0,"Share Issued":877000000.0,"Net Debt":10250000000.0,"Total Debt":12640000000.0,"Tangible Book Value":-10038000000.0,"Invested Capital":24149000000.0,"Working Capital":9032000000.0,"Net Tangible Assets":-10038000000.0,"Capital Lease Obligations":63000000.0,"Common Stock Equity":11572000000.0,"Total Capitalization":24120000000.0,"Total Equity Gross Minority Interest":19077000000.0,"Minority Interest":7505000000.0,"Stockholders Equity":11572000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":-6000000.0,"Other Equity Adjustments":-6000000.0,"Retained Earnings":182000000.0,"Additional Paid In Capital":11396000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":20273000000.0,"Total Non Current Liabilities Net Minority Interest":17563000000.0,"Other Non Current Liabilities":5015000000.0,"Long Term Debt And Capital Lease Obligation":12548000000.0,"Long Term Debt":12548000000.0,"Current Liabilities":2710000000.0,"Other Current Liabilities":514000000.0,"Current Debt And Capital Lease Obligation":92000000.0,"Current Capital Lease Obligation":63000000.0,"Current Debt":29000000.0,"Other Current Borrowings":29000000.0,"Payables And Accrued Expenses":2104000000.0,"Current Accrued Expenses":968000000.0,"Interest Payable":130000000.0,"Payables":1136000000.0,"Total Tax Payable":93000000.0,"Income Tax Payable":16000000.0,"Accounts Payable":1043000000.0,"Total Assets":39350000000.0,"Total Non Current Assets":27608000000.0,"Other Non Current Assets":435000000.0,"Non Current Deferred Assets":866000000.0,"Non Current Deferred Taxes Assets":866000000.0,"Goodwill And Other Intangible Assets":21610000000.0,"Other Intangible Assets":13538000000.0,"Goodwill":8072000000.0,"Net PPE":4697000000.0,"Current Assets":11742000000.0,"Other Current Assets":739000000.0,"Inventory":4665000000.0,"Finished Goods":3870000000.0,"Raw Materials":795000000.0,"Receivables":3661000000.0,"Accounts Receivable":3661000000.0,"Allowance For Doubtful Accounts Receivable":-148000000.0,"Gross Accounts Receivable":3809000000.0,"Cash Cash Equivalents And Short Term Investments":2677000000.0,"Other Short Term Investments":350000000.0,"Cash And Cash Equivalents":2327000000.0},"2026-03-31":{"Ordinary Shares Number":846000000.0,"Share Issued":846000000.0,"Net Debt":10336000000.0,"Total Debt":12637000000.0,"Tangible Book Value":-10521000000.0,"Invested Capital":23844000000.0,"Working Capital":8644000000.0,"Net Tangible Assets":-10521000000.0,"Capital Lease Obligations":65000000.0,"Common Stock Equity":11272000000.0,"Total Capitalization":23767000000.0,"Total Equity Gross Minority Interest":19349000000.0,"Minority Interest":8077000000.0,"Stockholders Equity":11272000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":18000000.0,"Other Equity Adjustments":18000000.0,"Retained Earnings":122000000.0,"Additional Paid In Capital":11132000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":19665000000.0,"Total Non Current Liabilities Net Minority Interest":17129000000.0,"Other Non Current Liabilities":4634000000.0,"Long Term Debt And Capital Lease Obligation":12495000000.0,"Long Term Debt":12495000000.0,"Current Liabilities":2536000000.0,"Other Current Liabilities":400000000.0,"Current Debt And Capital Lease Obligation":142000000.0,"Current Capital Lease Obligation":65000000.0,"Current Debt":77000000.0,"Other Current Borrowings":77000000.0,"Payables And Accrued Expenses":1994000000.0,"Current Accrued Expenses":941000000.0,"Interest Payable":237000000.0,"Payables":1053000000.0,"Total Tax Payable":121000000.0,"Income Tax Payable":36000000.0,"Accounts Payable":932000000.0,"Total Assets":39014000000.0,"Total Non Current Assets":27834000000.0,"Other Non Current Assets":446000000.0,"Non Current Deferred Assets":837000000.0,"Non Current Deferred Taxes Assets":837000000.0,"Goodwill And Other Intangible Assets":21793000000.0,"Other Intangible Assets":13717000000.0,"Goodwill":8076000000.0,"Net PPE":4758000000.0,"Current Assets":11180000000.0,"Other Current Assets":463000000.0,"Inventory":4807000000.0,"Finished Goods":3972000000.0,"Raw Materials":835000000.0,"Receivables":3674000000.0,"Accounts Receivable":3674000000.0,"Allowance For Doubtful Accounts Receivable":-148000000.0,"Gross Accounts Receivable":3822000000.0,"Cash Cash Equivalents And Short Term Investments":2236000000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":2236000000.0},"2025-12-31":{"Ordinary Shares Number":812000000.0,"Share Issued":812000000.0,"Net Debt":10622000000.0,"Total Debt":12627000000.0,"Tangible Book Value":-11235000000.0,"Invested Capital":23298000000.0,"Working Capital":8189000000.0,"Net Tangible Assets":-11235000000.0,"Capital Lease Obligations":66000000.0,"Common Stock Equity":10737000000.0,"Total Capitalization":23221000000.0,"Total Equity Gross Minority Interest":19286000000.0,"Minority Interest":8549000000.0,"Stockholders Equity":10737000000.0,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":27000000.0,"Other Equity Adjustments":27000000.0,"Retained Earnings":-7000000.0,"Additional Paid In Capital":10717000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Partnership Capital":null,"Limited Partnership Capital":null,"Total Liabilities Net Minority Interest":19198000000.0,"Total Non Current Liabilities Net Minority Interest":16708000000.0,"Other Non Current Liabilities":4224000000.0,"Long Term Debt And Capital Lease Obligation":12484000000.0,"Long Term Debt":12484000000.0,"Current Liabilities":2490000000.0,"Other Current Liabilities":402000000.0,"Current Debt And Capital Lease Obligation":143000000.0,"Current Capital Lease Obligation":66000000.0,"Current Debt":77000000.0,"Other Current Borrowings":77000000.0,"Payables And Accrued Expenses":1945000000.0,"Current Accrued Expenses":873000000.0,"Interest Payable":144000000.0,"Payables":1072000000.0,"Total Tax Payable":111000000.0,"Income Tax Payable":24000000.0,"Accounts Payable":961000000.0,"Total Assets":38484000000.0,"Total Non Current Assets":27805000000.0,"Other Non Current Assets":472000000.0,"Non Current Deferred Assets":583000000.0,"Non Current Deferred Taxes Assets":583000000.0,"Goodwill And Other Intangible Assets":21972000000.0,"Other Intangible Assets":13893000000.0,"Goodwill":8079000000.0,"Net PPE":4778000000.0,"Current Assets":10679000000.0,"Other Current Assets":438000000.0,"Inventory":4769000000.0,"Finished Goods":4021000000.0,"Raw Materials":748000000.0,"Receivables":3533000000.0,"Accounts Receivable":3533000000.0,"Allowance For Doubtful Accounts Receivable":-152000000.0,"Gross Accounts Receivable":3685000000.0,"Cash Cash Equivalents And Short Term Investments":1939000000.0,"Other Short Term Investments":null,"Cash And Cash Equivalents":1939000000.0},"2025-09-30":{"Ordinary Shares Number":799799804.0,"Share Issued":799799804.0,"Net Debt":null,"Total Debt":null,"Tangible Book Value":-22010000000.0,"Invested Capital":16705000000.0,"Working Capital":null,"Net Tangible Assets":-22010000000.0,"Capital Lease Obligations":null,"Common Stock Equity":127000000.0,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":127000000.0,"Other Equity Interest":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 Partnership Capital":17014000000.0,"Limited Partnership Capital":16962000000.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":379000000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":2084000000.0,"Current Accrued Expenses":980000000.0,"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,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null},"2025-06-30":{"Ordinary Shares Number":799799804.0,"Share Issued":799799804.0,"Net Debt":null,"Total Debt":null,"Tangible Book Value":-22187000000.0,"Invested Capital":16707000000.0,"Working Capital":null,"Net Tangible Assets":-22187000000.0,"Capital Lease Obligations":null,"Common Stock Equity":128000000.0,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":128000000.0,"Other Equity Interest":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 Partnership Capital":16823000000.0,"Limited Partnership Capital":16761000000.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":352000000.0,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":1854000000.0,"Current Accrued Expenses":833000000.0,"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,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null},"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":0.0,"Stockholders Equity":null,"Other Equity Interest":366000000.0,"Gains Losses Not Affecting Retained Earnings":16158000000.0,"Other Equity Adjustments":16158000000.0,"Retained Earnings":0.0,"Additional Paid In Capital":0.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Partnership Capital":16395000000.0,"Limited Partnership Capital":16384000000.0,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Long Term Debt And 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,"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":0.0,"Non Current Deferred Taxes Assets":0.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Raw Materials":null,"Receivables":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Other Short Term Investments":null,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":400000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":658000000.0,"Total Unusual Items":1000000.0,"Total Unusual Items Excluding Goodwill":1000000.0,"Net Income From Continuing Operation Net Minority Interest":60000000.0,"Reconciled Depreciation":256000000.0,"Reconciled Cost Of Revenue":5391000000.0,"EBITDA":659000000.0,"EBIT":403000000.0,"Net Interest Income":-119000000.0,"Interest Expense":168000000.0,"Interest Income":49000000.0,"Normalized Income":59400000.0,"Net Income From Continuing And Discontinued Operation":60000000.0,"Total Expenses":7290000000.0,"Total Operating Income As Reported":395000000.0,"Diluted Average Shares":861000000.0,"Basic Average Shares":857000000.0,"Diluted EPS":0.07,"Basic EPS":0.07,"Diluted NI Availto Com Stockholders":59000000.0,"Average Dilution Earnings":0.0,"Net Income Common Stockholders":59000000.0,"Otherunder Preferred Stock Dividend":1000000.0,"Net Income":60000000.0,"Minority Interests":-79000000.0,"Net Income Including Noncontrolling Interests":139000000.0,"Net Income Continuous Operations":139000000.0,"Tax Provision":96000000.0,"Pretax Income":235000000.0,"Other Income Expense":-41000000.0,"Other Non Operating Income Expenses":-42000000.0,"Gain On Sale Of Security":1000000.0,"Net Non Operating Interest Income Expense":-119000000.0,"Interest Expense Non Operating":168000000.0,"Interest Income Non Operating":49000000.0,"Operating Income":395000000.0,"Operating Expense":1820000000.0,"Other Operating Expenses":348000000.0,"Depreciation Amortization Depletion Income Statement":177000000.0,"Depreciation And Amortization In Income Statement":177000000.0,"Amortization":177000000.0,"Amortization Of Intangibles Income Statement":177000000.0,"Selling General And Administration":1295000000.0,"Gross Profit":2215000000.0,"Cost Of Revenue":5470000000.0,"Total Revenue":7685000000.0,"Operating Revenue":7685000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":708800.0,"Tax Rate For Calcs":0.1772,"Normalized EBITDA":706000000.0,"Total Unusual Items":4000000.0,"Total Unusual Items Excluding Goodwill":4000000.0,"Net Income From Continuing Operation Net Minority Interest":129000000.0,"Reconciled Depreciation":254000000.0,"Reconciled Cost Of Revenue":5433000000.0,"EBITDA":710000000.0,"EBIT":456000000.0,"Net Interest Income":-136000000.0,"Interest Expense":165000000.0,"Interest Income":29000000.0,"Normalized Income":125708800.0,"Net Income From Continuing And Discontinued Operation":129000000.0,"Total Expenses":6930000000.0,"Total Operating Income As Reported":422000000.0,"Diluted Average Shares":824836037.0,"Basic Average Shares":819082538.0,"Diluted EPS":0.16,"Basic EPS":0.16,"Diluted NI Availto Com Stockholders":130000000.0,"Average Dilution Earnings":-2000000.0,"Net Income Common Stockholders":132000000.0,"Otherunder Preferred Stock Dividend":-3000000.0,"Net Income":129000000.0,"Minority Interests":-110000000.0,"Net Income Including Noncontrolling Interests":239000000.0,"Net Income Continuous Operations":239000000.0,"Tax Provision":52000000.0,"Pretax Income":291000000.0,"Other Income Expense":5000000.0,"Other Non Operating Income Expenses":1000000.0,"Gain On Sale Of Security":4000000.0,"Net Non Operating Interest Income Expense":-136000000.0,"Interest Expense Non Operating":165000000.0,"Interest Income Non Operating":29000000.0,"Operating Income":422000000.0,"Operating Expense":1419000000.0,"Other Operating Expenses":15000000.0,"Depreciation Amortization Depletion Income Statement":176000000.0,"Depreciation And Amortization In Income Statement":176000000.0,"Amortization":176000000.0,"Amortization Of Intangibles Income Statement":176000000.0,"Selling General And Administration":1228000000.0,"Gross Profit":1841000000.0,"Cost Of Revenue":5511000000.0,"Total Revenue":7352000000.0,"Operating Revenue":7352000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":631067.961165,"Tax Rate For Calcs":0.126214,"Normalized EBITDA":628000000.0,"Total Unusual Items":5000000.0,"Total Unusual Items Excluding Goodwill":5000000.0,"Net Income From Continuing Operation Net Minority Interest":182000000.0,"Reconciled Depreciation":261000000.0,"Reconciled Cost Of Revenue":5788000000.0,"EBITDA":633000000.0,"EBIT":372000000.0,"Net Interest Income":-166000000.0,"Interest Expense":166000000.0,"Interest Income":null,"Normalized Income":177631067.961165,"Net Income From Continuing And Discontinued Operation":182000000.0,"Total Expenses":7362000000.0,"Total Operating Income As Reported":425000000.0,"Diluted Average Shares":810000000.0,"Basic Average Shares":810000000.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":182000000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":182000000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":182000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":180000000.0,"Net Income Continuous Operations":180000000.0,"Tax Provision":26000000.0,"Pretax Income":206000000.0,"Other Income Expense":-53000000.0,"Other Non Operating Income Expenses":-58000000.0,"Gain On Sale Of Security":5000000.0,"Net Non Operating Interest Income Expense":-166000000.0,"Interest Expense Non Operating":166000000.0,"Interest Income Non Operating":null,"Operating Income":425000000.0,"Operating Expense":1489000000.0,"Other Operating Expenses":48000000.0,"Depreciation Amortization Depletion Income Statement":176000000.0,"Depreciation And Amortization In Income Statement":176000000.0,"Amortization":176000000.0,"Amortization Of Intangibles Income Statement":176000000.0,"Selling General And Administration":1265000000.0,"Gross Profit":1914000000.0,"Cost Of Revenue":5873000000.0,"Total Revenue":7787000000.0,"Operating Revenue":7787000000.0},"2025-09-30":{"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,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":1827634640.0,"Basic Average Shares":1827634640.0,"Diluted EPS":0.176184,"Basic EPS":0.176184,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2025-06-30":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":922000000.0,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":250000000.0,"Reconciled Cost Of Revenue":4907000000.0,"EBITDA":862000000.0,"EBIT":612000000.0,"Net Interest Income":null,"Interest Expense":253000000.0,"Interest Income":30000000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":799799804.0,"Basic Average Shares":799799804.0,"Diluted EPS":0.416354,"Basic EPS":0.416354,"Diluted NI Availto Com Stockholders":null,"Average Dilution Earnings":null,"Net Income Common Stockholders":null,"Otherunder Preferred Stock Dividend":null,"Net Income":null,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":253000000.0,"Interest Income Non Operating":30000000.0,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2025-03-31":{"Tax Effect Of Unusual Items":-1106300.0,"Tax Rate For Calcs":0.0481,"Normalized EBITDA":852000000.0,"Total Unusual Items":-23000000.0,"Total Unusual Items Excluding Goodwill":-23000000.0,"Net Income From Continuing Operation Net Minority Interest":322000000.0,"Reconciled Depreciation":247000000.0,"Reconciled Cost Of Revenue":4748000000.0,"EBITDA":829000000.0,"EBIT":582000000.0,"Net Interest Income":-210000000.0,"Interest Expense":244000000.0,"Interest Income":34000000.0,"Normalized Income":343893700.0,"Net Income From Continuing And Discontinued Operation":322000000.0,"Total Expenses":6073000000.0,"Total Operating Income As Reported":571000000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":322000000.0,"Average Dilution Earnings":null,"Net Income Common Stockholders":322000000.0,"Otherunder Preferred Stock Dividend":null,"Net Income":322000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":322000000.0,"Net Income Continuous Operations":322000000.0,"Tax Provision":16000000.0,"Pretax Income":338000000.0,"Other Income Expense":-23000000.0,"Other Non Operating Income Expenses":null,"Gain On Sale Of Security":-23000000.0,"Net Non Operating Interest Income Expense":-210000000.0,"Interest Expense Non Operating":244000000.0,"Interest Income Non Operating":34000000.0,"Operating Income":571000000.0,"Operating Expense":1253000000.0,"Other Operating Expenses":8000000.0,"Depreciation Amortization Depletion Income Statement":175000000.0,"Depreciation And Amortization In Income Statement":175000000.0,"Amortization":175000000.0,"Amortization Of Intangibles Income Statement":175000000.0,"Selling General And Administration":1070000000.0,"Gross Profit":1824000000.0,"Cost Of Revenue":4820000000.0,"Total Revenue":6644000000.0,"Operating Revenue":6644000000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":604000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-4771000000.0,"Issuance Of Debt":4733000000.0,"Capital Expenditure":-111000000.0,"Interest Paid Supplemental Data":263000000.0,"End Cash Position":2329000000.0,"Beginning Cash Position":2238000000.0,"Effect Of Exchange Rate Changes":-4000000.0,"Changes In Cash":95000000.0,"Financing Cash Flow":-159000000.0,"Cash Flow From Continuing Financing Activities":-159000000.0,"Net Other Financing Charges":-122000000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-38000000.0,"Net Long Term Debt Issuance":-38000000.0,"Long Term Debt Payments":-4771000000.0,"Long Term Debt Issuance":4733000000.0,"Investing Cash Flow":-461000000.0,"Cash Flow From Continuing Investing Activities":-461000000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-111000000.0,"Purchase Of PPE":-111000000.0,"Operating Cash Flow":715000000.0,"Cash Flow From Continuing Operating Activities":715000000.0,"Change In Working Capital":-163000000.0,"Change In Other Current Liabilities":-11000000.0,"Change In Other Current Assets":-278000000.0,"Change In Payables And Accrued Expense":202000000.0,"Change In Accrued Expense":119000000.0,"Change In Payable":83000000.0,"Change In Account Payable":83000000.0,"Change In Inventory":-74000000.0,"Change In Receivables":-2000000.0,"Changes In Account Receivables":-2000000.0,"Other Non Cash Items":366000000.0,"Stock Based Compensation":29000000.0,"Provisionand Write Offof Assets":6000000.0,"Deferred Tax":64000000.0,"Deferred Income Tax":64000000.0,"Depreciation Amortization Depletion":256000000.0,"Depreciation And Amortization":256000000.0,"Operating Gains Losses":18000000.0,"Net Foreign Currency Exchange Gain Loss":-5000000.0,"Net Income From Continuing Operations":139000000.0},"2026-03-31":{"Free Cash Flow":316000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":0.0,"Issuance Of Debt":0.0,"Capital Expenditure":-96000000.0,"Interest Paid Supplemental Data":61000000.0,"End Cash Position":2238000000.0,"Beginning Cash Position":1942000000.0,"Effect Of Exchange Rate Changes":-7000000.0,"Changes In Cash":303000000.0,"Financing Cash Flow":-13000000.0,"Cash Flow From Continuing Financing Activities":-13000000.0,"Net Other Financing Charges":-13000000.0,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-96000000.0,"Cash Flow From Continuing Investing Activities":-96000000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-96000000.0,"Purchase Of PPE":-96000000.0,"Operating Cash Flow":412000000.0,"Cash Flow From Continuing Operating Activities":412000000.0,"Change In Working Capital":-161000000.0,"Change In Other Current Liabilities":-32000000.0,"Change In Other Current Assets":-19000000.0,"Change In Payables And Accrued Expense":78000000.0,"Change In Accrued Expense":72000000.0,"Change In Payable":6000000.0,"Change In Account Payable":6000000.0,"Change In Inventory":-42000000.0,"Change In Receivables":-146000000.0,"Changes In Account Receivables":-146000000.0,"Other Non Cash Items":31000000.0,"Stock Based Compensation":23000000.0,"Provisionand Write Offof Assets":1000000.0,"Deferred Tax":37000000.0,"Deferred Income Tax":37000000.0,"Depreciation Amortization Depletion":254000000.0,"Depreciation And Amortization":254000000.0,"Operating Gains Losses":-12000000.0,"Net Foreign Currency Exchange Gain Loss":-12000000.0,"Net Income From Continuing Operations":239000000.0},"2025-12-31":{"Free Cash Flow":91000000.0,"Repurchase Of Capital Stock":-1970000000.0,"Repayment Of Debt":-4049000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-138000000.0,"Interest Paid Supplemental Data":338000000.0,"End Cash Position":1942000000.0,"Beginning Cash Position":955000000.0,"Effect Of Exchange Rate Changes":-1000000.0,"Changes In Cash":988000000.0,"Financing Cash Flow":897000000.0,"Cash Flow From Continuing Financing Activities":897000000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":-96000000.0,"Common Stock Dividend Paid":-96000000.0,"Net Common Stock Issuance":5078000000.0,"Common Stock Payments":-1970000000.0,"Net Issuance Payments Of Debt":-4049000000.0,"Net Long Term Debt Issuance":-4049000000.0,"Long Term Debt Payments":-4049000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-138000000.0,"Cash Flow From Continuing Investing Activities":-138000000.0,"Net Other Investing Changes":0.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-138000000.0,"Purchase Of PPE":-138000000.0,"Operating Cash Flow":229000000.0,"Cash Flow From Continuing Operating Activities":229000000.0,"Change In Working Capital":-282000000.0,"Change In Other Current Liabilities":-7000000.0,"Change In Other Current Assets":-2000000.0,"Change In Payables And Accrued Expense":-142000000.0,"Change In Accrued Expense":-75000000.0,"Change In Payable":-67000000.0,"Change In Account Payable":-67000000.0,"Change In Inventory":-15000000.0,"Change In Receivables":-116000000.0,"Changes In Account Receivables":-116000000.0,"Other Non Cash Items":52000000.0,"Stock Based Compensation":27000000.0,"Provisionand Write Offof Assets":9000000.0,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":261000000.0,"Depreciation And Amortization":261000000.0,"Operating Gains Losses":-18000000.0,"Net Foreign Currency Exchange Gain Loss":-35000000.0,"Net Income From Continuing Operations":180000000.0},"2025-09-30":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"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,"Sale 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 Current Liabilities":9000000.0,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":252000000.0,"Change In Accrued Expense":157000000.0,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":23000000.0,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null},"2025-06-30":{"Free Cash Flow":87000000.0,"Repurchase Of Capital Stock":-6000000.0,"Repayment Of Debt":-19000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-110000000.0,"Interest Paid Supplemental Data":336000000.0,"End Cash Position":584000000.0,"Beginning Cash Position":840000000.0,"Effect Of Exchange Rate Changes":18000000.0,"Changes In Cash":-274000000.0,"Financing Cash Flow":-328000000.0,"Cash Flow From Continuing Financing Activities":-328000000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-6000000.0,"Common Stock Payments":-6000000.0,"Net Issuance Payments Of Debt":-19000000.0,"Net Long Term Debt Issuance":-19000000.0,"Long Term Debt Payments":-19000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-143000000.0,"Cash Flow From Continuing Investing Activities":-143000000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-110000000.0,"Purchase Of PPE":-110000000.0,"Operating Cash Flow":197000000.0,"Cash Flow From Continuing Operating Activities":197000000.0,"Change In Working Capital":-507000000.0,"Change In Other Current Liabilities":-12000000.0,"Change In Other Current Assets":-15000000.0,"Change In Payables And Accrued Expense":-198000000.0,"Change In Accrued Expense":-208000000.0,"Change In Payable":10000000.0,"Change In Account Payable":10000000.0,"Change In Inventory":-231000000.0,"Change In Receivables":-51000000.0,"Changes In Account Receivables":-51000000.0,"Other Non Cash Items":31000000.0,"Stock Based Compensation":15000000.0,"Provisionand Write Offof Assets":13000000.0,"Deferred Tax":-3000000.0,"Deferred Income Tax":-3000000.0,"Depreciation Amortization Depletion":250000000.0,"Depreciation And Amortization":250000000.0,"Operating Gains Losses":65000000.0,"Net Foreign Currency Exchange Gain Loss":65000000.0,"Net Income From Continuing Operations":333000000.0},"2025-03-31":{"Free Cash Flow":584000000.0,"Repurchase Of Capital Stock":-9000000.0,"Repayment Of Debt":-179000000.0,"Issuance Of Debt":179000000.0,"Capital Expenditure":-98000000.0,"Interest Paid Supplemental Data":136000000.0,"End Cash Position":840000000.0,"Beginning Cash Position":250000000.0,"Effect Of Exchange Rate Changes":9000000.0,"Changes In Cash":581000000.0,"Financing Cash Flow":-9000000.0,"Cash Flow From Continuing Financing Activities":-9000000.0,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-9000000.0,"Common Stock Payments":-9000000.0,"Net Issuance Payments Of Debt":0.0,"Net Long Term Debt Issuance":0.0,"Long Term Debt Payments":-179000000.0,"Long Term Debt Issuance":179000000.0,"Investing Cash Flow":-92000000.0,"Cash Flow From Continuing Investing Activities":-92000000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":6000000.0,"Sale Of Business":6000000.0,"Net PPE Purchase And Sale":-98000000.0,"Purchase Of PPE":-98000000.0,"Operating Cash Flow":682000000.0,"Cash Flow From Continuing Operating Activities":682000000.0,"Change In Working Capital":5000000.0,"Change In Other Current Liabilities":null,"Change In Other Current Assets":-28000000.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":35000000.0,"Change In Account Payable":35000000.0,"Change In Inventory":71000000.0,"Change In Receivables":-98000000.0,"Changes In Account Receivables":-98000000.0,"Other Non Cash Items":null,"Stock Based Compensation":19000000.0,"Provisionand Write Offof Assets":26000000.0,"Deferred Tax":-4000000.0,"Deferred Income Tax":-4000000.0,"Depreciation Amortization Depletion":247000000.0,"Depreciation And Amortization":247000000.0,"Operating Gains Losses":29000000.0,"Net Foreign Currency Exchange Gain Loss":29000000.0,"Net Income From Continuing Operations":322000000.0}}}