{"ticker":"MGA","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":267519846.0,"Share Issued":267519846.0,"Net Debt":3198000000.0,"Total Debt":6469000000.0,"Tangible Book Value":8888000000.0,"Invested Capital":16394000000.0,"Working Capital":2557000000.0,"Net Tangible Assets":8888000000.0,"Capital Lease Obligations":1841000000.0,"Common Stock Equity":11766000000.0,"Total Capitalization":16374000000.0,"Total Equity Gross Minority Interest":12108000000.0,"Minority Interest":342000000.0,"Stockholders Equity":11766000000.0,"Gains Losses Not Affecting Retained Earnings":-868000000.0,"Other Equity Adjustments":-868000000.0,"Retained Earnings":9183000000.0,"Additional Paid In Capital":126000000.0,"Capital Stock":3325000000.0,"Common Stock":3325000000.0,"Total Liabilities Net Minority Interest":19184000000.0,"Total Non Current Liabilities Net Minority Interest":7303000000.0,"Other Non Current Liabilities":385000000.0,"Derivative Product Liabilities":null,"Employee Benefits":519000000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":271000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":271000000.0,"Long Term Debt And Capital Lease Obligation":6128000000.0,"Long Term Capital Lease Obligation":1520000000.0,"Long Term Debt":4608000000.0,"Long Term Provisions":null,"Current Liabilities":11881000000.0,"Other Current Liabilities":195000000.0,"Current Debt And Capital Lease Obligation":341000000.0,"Current Capital Lease Obligation":321000000.0,"Current Debt":20000000.0,"Other Current Borrowings":20000000.0,"Commercial Paper":null,"Payables And Accrued Expenses":11345000000.0,"Current Accrued Expenses":3962000000.0,"Payables":7383000000.0,"Total Tax Payable":121000000.0,"Income Tax Payable":121000000.0,"Accounts Payable":7262000000.0,"Total Assets":31292000000.0,"Total Non Current Assets":16854000000.0,"Other Non Current Assets":802000000.0,"Defined Pension Benefit":74000000.0,"Non Current Deferred Assets":896000000.0,"Non Current Deferred Taxes Assets":896000000.0,"Non Current Accounts Receivable":222000000.0,"Financial Assets":78000000.0,"Investments And Advances":1248000000.0,"Investmentin Financial Assets":333000000.0,"Held To Maturity Securities":19000000.0,"Available For Sale Securities":314000000.0,"Long Term Equity Investment":915000000.0,"Investments In Other Ventures Under Equity Method":915000000.0,"Goodwill And Other Intangible Assets":2878000000.0,"Other Intangible Assets":430000000.0,"Goodwill":2448000000.0,"Net PPE":10656000000.0,"Accumulated Depreciation":null,"Gross PPE":10656000000.0,"Other Properties":10656000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14438000000.0,"Other Current Assets":371000000.0,"Assets Held For Sale Current":252000000.0,"Inventory":4009000000.0,"Other Inventories":1349000000.0,"Finished Goods":598000000.0,"Work In Process":467000000.0,"Raw Materials":1595000000.0,"Receivables":8376000000.0,"Accounts Receivable":8376000000.0,"Cash Cash Equivalents And Short Term Investments":1430000000.0,"Cash And Cash Equivalents":1430000000.0},"2026-03-31":{"Ordinary Shares Number":274424550.0,"Share Issued":274424550.0,"Net Debt":3194000000.0,"Total Debt":6700000000.0,"Tangible Book Value":8995000000.0,"Invested Capital":16712000000.0,"Working Capital":2582000000.0,"Net Tangible Assets":8995000000.0,"Capital Lease Obligations":1901000000.0,"Common Stock Equity":11913000000.0,"Total Capitalization":16556000000.0,"Total Equity Gross Minority Interest":12272000000.0,"Minority Interest":359000000.0,"Stockholders Equity":11913000000.0,"Gains Losses Not Affecting Retained Earnings":-833000000.0,"Other Equity Adjustments":-833000000.0,"Retained Earnings":9246000000.0,"Additional Paid In Capital":117000000.0,"Capital Stock":3383000000.0,"Common Stock":3383000000.0,"Total Liabilities Net Minority Interest":19388000000.0,"Total Non Current Liabilities Net Minority Interest":7465000000.0,"Other Non Current Liabilities":426000000.0,"Derivative Product Liabilities":null,"Employee Benefits":530000000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":293000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":293000000.0,"Long Term Debt And Capital Lease Obligation":6216000000.0,"Long Term Capital Lease Obligation":1573000000.0,"Long Term Debt":4643000000.0,"Long Term Provisions":null,"Current Liabilities":11923000000.0,"Other Current Liabilities":296000000.0,"Current Debt And Capital Lease Obligation":484000000.0,"Current Capital Lease Obligation":328000000.0,"Current Debt":156000000.0,"Other Current Borrowings":21000000.0,"Commercial Paper":135000000.0,"Payables And Accrued Expenses":11143000000.0,"Current Accrued Expenses":3798000000.0,"Payables":7345000000.0,"Total Tax Payable":129000000.0,"Income Tax Payable":129000000.0,"Accounts Payable":7216000000.0,"Total Assets":31660000000.0,"Total Non Current Assets":17155000000.0,"Other Non Current Assets":813000000.0,"Defined Pension Benefit":75000000.0,"Non Current Deferred Assets":881000000.0,"Non Current Deferred Taxes Assets":881000000.0,"Non Current Accounts Receivable":223000000.0,"Financial Assets":79000000.0,"Investments And Advances":1289000000.0,"Investmentin Financial Assets":342000000.0,"Held To Maturity Securities":26000000.0,"Available For Sale Securities":316000000.0,"Long Term Equity Investment":947000000.0,"Investments In Other Ventures Under Equity Method":947000000.0,"Goodwill And Other Intangible Assets":2918000000.0,"Other Intangible Assets":454000000.0,"Goodwill":2464000000.0,"Net PPE":10877000000.0,"Accumulated Depreciation":null,"Gross PPE":10877000000.0,"Other Properties":10877000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14505000000.0,"Other Current Assets":405000000.0,"Assets Held For Sale Current":316000000.0,"Inventory":3964000000.0,"Other Inventories":1309000000.0,"Finished Goods":608000000.0,"Work In Process":471000000.0,"Raw Materials":1576000000.0,"Receivables":8215000000.0,"Accounts Receivable":8215000000.0,"Cash Cash Equivalents And Short Term Investments":1605000000.0,"Cash And Cash Equivalents":1605000000.0},"2025-12-31":{"Ordinary Shares Number":280242006.0,"Share Issued":280242006.0,"Net Debt":3100000000.0,"Total Debt":6689000000.0,"Tangible Book Value":9491000000.0,"Invested Capital":17205000000.0,"Working Capital":2749000000.0,"Net Tangible Assets":9491000000.0,"Capital Lease Obligations":1977000000.0,"Common Stock Equity":12493000000.0,"Total Capitalization":17178000000.0,"Total Equity Gross Minority Interest":12839000000.0,"Minority Interest":346000000.0,"Stockholders Equity":12493000000.0,"Gains Losses Not Affecting Retained Earnings":-766000000.0,"Other Equity Adjustments":-766000000.0,"Retained Earnings":9765000000.0,"Additional Paid In Capital":142000000.0,"Capital Stock":3352000000.0,"Common Stock":3352000000.0,"Total Liabilities Net Minority Interest":18578000000.0,"Total Non Current Liabilities Net Minority Interest":7589000000.0,"Other Non Current Liabilities":29000000.0,"Derivative Product Liabilities":19000000.0,"Employee Benefits":554000000.0,"Tradeand Other Payables Non Current":101000000.0,"Non Current Deferred Liabilities":518000000.0,"Non Current Deferred Revenue":216000000.0,"Non Current Deferred Taxes Liabilities":302000000.0,"Long Term Debt And Capital Lease Obligation":6334000000.0,"Long Term Capital Lease Obligation":1649000000.0,"Long Term Debt":4685000000.0,"Long Term Provisions":34000000.0,"Current Liabilities":10989000000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":355000000.0,"Current Capital Lease Obligation":328000000.0,"Current Debt":27000000.0,"Other Current Borrowings":27000000.0,"Commercial Paper":0.0,"Payables And Accrued Expenses":10634000000.0,"Current Accrued Expenses":3633000000.0,"Payables":7001000000.0,"Total Tax Payable":106000000.0,"Income Tax Payable":106000000.0,"Accounts Payable":6895000000.0,"Total Assets":31417000000.0,"Total Non Current Assets":17679000000.0,"Other Non Current Assets":831000000.0,"Defined Pension Benefit":75000000.0,"Non Current Deferred Assets":864000000.0,"Non Current Deferred Taxes Assets":864000000.0,"Non Current Accounts Receivable":286000000.0,"Financial Assets":83000000.0,"Investments And Advances":1103000000.0,"Investmentin Financial Assets":257000000.0,"Held To Maturity Securities":32000000.0,"Available For Sale Securities":225000000.0,"Long Term Equity Investment":846000000.0,"Investments In Other Ventures Under Equity Method":846000000.0,"Goodwill And Other Intangible Assets":3002000000.0,"Other Intangible Assets":490000000.0,"Goodwill":2512000000.0,"Net PPE":11435000000.0,"Accumulated Depreciation":-15204000000.0,"Gross PPE":26639000000.0,"Other Properties":1928000000.0,"Machinery Furniture Equipment":21087000000.0,"Buildings And Improvements":3438000000.0,"Land And Improvements":186000000.0,"Properties":0.0,"Current Assets":13738000000.0,"Other Current Assets":407000000.0,"Assets Held For Sale Current":null,"Inventory":4126000000.0,"Other Inventories":1334000000.0,"Finished Goods":661000000.0,"Work In Process":484000000.0,"Raw Materials":1647000000.0,"Receivables":7593000000.0,"Accounts Receivable":7593000000.0,"Cash Cash Equivalents And Short Term Investments":1612000000.0,"Cash And Cash Equivalents":1612000000.0},"2025-09-30":{"Ordinary Shares Number":281814257.0,"Share Issued":281814257.0,"Net Debt":4106000000.0,"Total Debt":7478000000.0,"Tangible Book Value":9017000000.0,"Invested Capital":18032000000.0,"Working Capital":2223000000.0,"Net Tangible Assets":9017000000.0,"Capital Lease Obligations":2045000000.0,"Common Stock Equity":12599000000.0,"Total Capitalization":17566000000.0,"Total Equity Gross Minority Interest":12935000000.0,"Minority Interest":336000000.0,"Stockholders Equity":12599000000.0,"Gains Losses Not Affecting Retained Earnings":-880000000.0,"Other Equity Adjustments":-880000000.0,"Retained Earnings":9975000000.0,"Additional Paid In Capital":141000000.0,"Capital Stock":3363000000.0,"Common Stock":3363000000.0,"Total Liabilities Net Minority Interest":19972000000.0,"Total Non Current Liabilities Net Minority Interest":7913000000.0,"Other Non Current Liabilities":298000000.0,"Derivative Product Liabilities":null,"Employee Benefits":573000000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":353000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":353000000.0,"Long Term Debt And Capital Lease Obligation":6689000000.0,"Long Term Capital Lease Obligation":1722000000.0,"Long Term Debt":4967000000.0,"Long Term Provisions":null,"Current Liabilities":12059000000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":789000000.0,"Current Capital Lease Obligation":323000000.0,"Current Debt":466000000.0,"Other Current Borrowings":34000000.0,"Commercial Paper":432000000.0,"Payables And Accrued Expenses":11270000000.0,"Current Accrued Expenses":3900000000.0,"Payables":7370000000.0,"Total Tax Payable":109000000.0,"Income Tax Payable":109000000.0,"Accounts Payable":7261000000.0,"Total Assets":32907000000.0,"Total Non Current Assets":18625000000.0,"Other Non Current Assets":848000000.0,"Defined Pension Benefit":58000000.0,"Non Current Deferred Assets":920000000.0,"Non Current Deferred Taxes Assets":920000000.0,"Non Current Accounts Receivable":307000000.0,"Financial Assets":81000000.0,"Investments And Advances":1098000000.0,"Investmentin Financial Assets":248000000.0,"Held To Maturity Securities":29000000.0,"Available For Sale Securities":219000000.0,"Long Term Equity Investment":850000000.0,"Investments In Other Ventures Under Equity Method":850000000.0,"Goodwill And Other Intangible Assets":3582000000.0,"Other Intangible Assets":707000000.0,"Goodwill":2875000000.0,"Net PPE":11731000000.0,"Accumulated Depreciation":null,"Gross PPE":11731000000.0,"Other Properties":11731000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14282000000.0,"Other Current Assets":316000000.0,"Assets Held For Sale Current":null,"Inventory":4233000000.0,"Other Inventories":1359000000.0,"Finished Goods":655000000.0,"Work In Process":486000000.0,"Raw Materials":1733000000.0,"Receivables":8406000000.0,"Accounts Receivable":8406000000.0,"Cash Cash Equivalents And Short Term Investments":1327000000.0,"Cash And Cash Equivalents":1327000000.0},"2025-06-30":{"Ordinary Shares Number":281778768.0,"Share Issued":281778768.0,"Net Debt":4503000000.0,"Total Debt":8116000000.0,"Tangible Book Value":8861000000.0,"Invested Capital":18521000000.0,"Working Capital":1984000000.0,"Net Tangible Assets":8861000000.0,"Capital Lease Obligations":2077000000.0,"Common Stock Equity":12482000000.0,"Total Capitalization":17466000000.0,"Total Equity Gross Minority Interest":12903000000.0,"Minority Interest":421000000.0,"Stockholders Equity":12482000000.0,"Gains Losses Not Affecting Retained Earnings":-848000000.0,"Other Equity Adjustments":-848000000.0,"Retained Earnings":9806000000.0,"Additional Paid In Capital":161000000.0,"Capital Stock":3363000000.0,"Common Stock":3363000000.0,"Total Liabilities Net Minority Interest":20272000000.0,"Total Non Current Liabilities Net Minority Interest":7922000000.0,"Other Non Current Liabilities":267000000.0,"Derivative Product Liabilities":null,"Employee Benefits":574000000.0,"Tradeand Other Payables Non Current":null,"Non Current Deferred Liabilities":338000000.0,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":338000000.0,"Long Term Debt And Capital Lease Obligation":6743000000.0,"Long Term Capital Lease Obligation":1759000000.0,"Long Term Debt":4984000000.0,"Long Term Provisions":null,"Current Liabilities":12350000000.0,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":1373000000.0,"Current Capital Lease Obligation":318000000.0,"Current Debt":1055000000.0,"Other Current Borrowings":708000000.0,"Commercial Paper":347000000.0,"Payables And Accrued Expenses":10977000000.0,"Current Accrued Expenses":3762000000.0,"Payables":7215000000.0,"Total Tax Payable":88000000.0,"Income Tax Payable":88000000.0,"Accounts Payable":7127000000.0,"Total Assets":33175000000.0,"Total Non Current Assets":18841000000.0,"Other Non Current Assets":843000000.0,"Defined Pension Benefit":58000000.0,"Non Current Deferred Assets":902000000.0,"Non Current Deferred Taxes Assets":902000000.0,"Non Current Accounts Receivable":307000000.0,"Financial Assets":67000000.0,"Investments And Advances":1129000000.0,"Investmentin Financial Assets":255000000.0,"Held To Maturity Securities":30000000.0,"Available For Sale Securities":225000000.0,"Long Term Equity Investment":874000000.0,"Investments In Other Ventures Under Equity Method":874000000.0,"Goodwill And Other Intangible Assets":3621000000.0,"Other Intangible Assets":738000000.0,"Goodwill":2883000000.0,"Net PPE":11914000000.0,"Accumulated Depreciation":null,"Gross PPE":11914000000.0,"Other Properties":11914000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":14334000000.0,"Other Current Assets":333000000.0,"Assets Held For Sale Current":null,"Inventory":4207000000.0,"Other Inventories":1429000000.0,"Finished Goods":588000000.0,"Work In Process":475000000.0,"Raw Materials":1715000000.0,"Receivables":8258000000.0,"Accounts Receivable":8258000000.0,"Cash Cash Equivalents And Short Term Investments":1536000000.0,"Cash And Cash Equivalents":1536000000.0},"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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Tradeand Other Payables Non Current":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,"Long Term Provisions":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,"Commercial Paper":597000000.0,"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,"Defined Pension Benefit":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":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,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"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,"Derivative Product Liabilities":83000000.0,"Employee Benefits":null,"Tradeand Other Payables Non Current":143000000.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":97000000.0,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":32000000.0,"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,"Commercial Paper":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,"Defined Pension Benefit":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Non Current Accounts Receivable":null,"Financial Assets":null,"Investments And Advances":null,"Investmentin Financial Assets":null,"Held To Maturity Securities":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-13068000000.0,"Gross PPE":null,"Other Properties":null,"Machinery Furniture Equipment":19356000000.0,"Buildings And Improvements":3119000000.0,"Land And Improvements":177000000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Inventory":null,"Other Inventories":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"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":-4800000.0,"Tax Rate For Calcs":0.2,"Normalized EBITDA":1072000000.0,"Total Unusual Items":-24000000.0,"Total Unusual Items Excluding Goodwill":-24000000.0,"Net Income From Continuing Operation Net Minority Interest":469000000.0,"Reconciled Depreciation":412000000.0,"Reconciled Cost Of Revenue":9368000000.0,"EBITDA":1048000000.0,"EBIT":636000000.0,"Net Interest Income":-37000000.0,"Interest Expense":37000000.0,"Normalized Income":488200000.0,"Net Income From Continuing And Discontinued Operation":469000000.0,"Total Expenses":10365000000.0,"Diluted Average Shares":273200000.0,"Basic Average Shares":271200000.0,"Diluted EPS":1.72,"Basic EPS":1.73,"Diluted NI Availto Com Stockholders":469000000.0,"Net Income Common Stockholders":469000000.0,"Net Income":469000000.0,"Minority Interests":-10000000.0,"Net Income Including Noncontrolling Interests":479000000.0,"Net Income Continuous Operations":479000000.0,"Tax Provision":120000000.0,"Pretax Income":599000000.0,"Other Income Expense":21000000.0,"Special Income Charges":-24000000.0,"Gain On Sale Of Business":-11000000.0,"Other Special Charges":-2000000.0,"Write Off":0.0,"Restructuring And Mergern Acquisition":15000000.0,"Earnings From Equity Interest":45000000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-37000000.0,"Interest Expense Non Operating":37000000.0,"Operating Income":615000000.0,"Operating Expense":997000000.0,"Depreciation Amortization Depletion Income Statement":412000000.0,"Depreciation And Amortization In Income Statement":412000000.0,"Amortization":17000000.0,"Amortization Of Intangibles Income Statement":17000000.0,"Depreciation Income Statement":395000000.0,"Selling General And Administration":585000000.0,"Gross Profit":1612000000.0,"Cost Of Revenue":9368000000.0,"Total Revenue":10980000000.0,"Operating Revenue":10980000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-166000000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":961000000.0,"Total Unusual Items":-415000000.0,"Total Unusual Items Excluding Goodwill":-415000000.0,"Net Income From Continuing Operation Net Minority Interest":-12000000.0,"Reconciled Depreciation":422000000.0,"Reconciled Cost Of Revenue":8958000000.0,"EBITDA":546000000.0,"EBIT":124000000.0,"Net Interest Income":-37000000.0,"Interest Expense":37000000.0,"Normalized Income":237000000.0,"Net Income From Continuing And Discontinued Operation":-12000000.0,"Total Expenses":9937000000.0,"Diluted Average Shares":278100000.0,"Basic Average Shares":278100000.0,"Diluted EPS":-0.04,"Basic EPS":-0.04,"Diluted NI Availto Com Stockholders":-12000000.0,"Net Income Common Stockholders":-12000000.0,"Net Income":-12000000.0,"Minority Interests":-11000000.0,"Net Income Including Noncontrolling Interests":-1000000.0,"Net Income Continuous Operations":-1000000.0,"Tax Provision":88000000.0,"Pretax Income":87000000.0,"Other Income Expense":-320000000.0,"Special Income Charges":-525000000.0,"Gain On Sale Of Business":-485000000.0,"Other Special Charges":null,"Write Off":14000000.0,"Restructuring And Mergern Acquisition":26000000.0,"Earnings From Equity Interest":95000000.0,"Gain On Sale Of Security":110000000.0,"Net Non Operating Interest Income Expense":-37000000.0,"Interest Expense Non Operating":37000000.0,"Operating Income":444000000.0,"Operating Expense":979000000.0,"Depreciation Amortization Depletion Income Statement":422000000.0,"Depreciation And Amortization In Income Statement":422000000.0,"Amortization":19000000.0,"Amortization Of Intangibles Income Statement":19000000.0,"Depreciation Income Statement":403000000.0,"Selling General And Administration":557000000.0,"Gross Profit":1423000000.0,"Cost Of Revenue":8958000000.0,"Total Revenue":10381000000.0,"Operating Revenue":10381000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-94350000.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":1548000000.0,"Total Unusual Items":-629000000.0,"Total Unusual Items Excluding Goodwill":-629000000.0,"Net Income From Continuing Operation Net Minority Interest":-1000000.0,"Reconciled Depreciation":697000000.0,"Reconciled Cost Of Revenue":8827000000.0,"EBITDA":919000000.0,"EBIT":222000000.0,"Net Interest Income":-42000000.0,"Interest Expense":108000000.0,"Normalized Income":533650000.0,"Net Income From Continuing And Discontinued Operation":-1000000.0,"Total Expenses":10110000000.0,"Diluted Average Shares":281200000.0,"Basic Average Shares":281200000.0,"Diluted EPS":0.0,"Basic EPS":0.0,"Diluted NI Availto Com Stockholders":-1000000.0,"Net Income Common Stockholders":-1000000.0,"Net Income":-1000000.0,"Minority Interests":-4000000.0,"Net Income Including Noncontrolling Interests":3000000.0,"Net Income Continuous Operations":3000000.0,"Tax Provision":111000000.0,"Pretax Income":114000000.0,"Other Income Expense":-582000000.0,"Special Income Charges":-630000000.0,"Gain On Sale Of Business":null,"Other Special Charges":null,"Write Off":0.0,"Restructuring And Mergern Acquisition":15000000.0,"Earnings From Equity Interest":47000000.0,"Gain On Sale Of Security":1000000.0,"Net Non Operating Interest Income Expense":-42000000.0,"Interest Expense Non Operating":108000000.0,"Operating Income":738000000.0,"Operating Expense":1016000000.0,"Depreciation Amortization Depletion Income Statement":430000000.0,"Depreciation And Amortization In Income Statement":430000000.0,"Amortization":29000000.0,"Amortization Of Intangibles Income Statement":29000000.0,"Depreciation Income Statement":401000000.0,"Selling General And Administration":586000000.0,"Gross Profit":1754000000.0,"Cost Of Revenue":9094000000.0,"Total Revenue":10848000000.0,"Operating Revenue":10848000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-12720000.0,"Tax Rate For Calcs":0.265,"Normalized EBITDA":1002000000.0,"Total Unusual Items":-48000000.0,"Total Unusual Items Excluding Goodwill":-48000000.0,"Net Income From Continuing Operation Net Minority Interest":305000000.0,"Reconciled Depreciation":416000000.0,"Reconciled Cost Of Revenue":8973000000.0,"EBITDA":954000000.0,"EBIT":538000000.0,"Net Interest Income":-65000000.0,"Interest Expense":65000000.0,"Normalized Income":340280000.0,"Net Income From Continuing And Discontinued Operation":305000000.0,"Total Expenses":9920000000.0,"Diluted Average Shares":281800000.0,"Basic Average Shares":281800000.0,"Diluted EPS":1.08,"Basic EPS":1.08,"Diluted NI Availto Com Stockholders":305000000.0,"Net Income Common Stockholders":305000000.0,"Net Income":305000000.0,"Minority Interests":-28000000.0,"Net Income Including Noncontrolling Interests":333000000.0,"Net Income Continuous Operations":333000000.0,"Tax Provision":140000000.0,"Pretax Income":473000000.0,"Other Income Expense":-4000000.0,"Special Income Charges":-48000000.0,"Gain On Sale Of Business":null,"Other Special Charges":null,"Write Off":2000000.0,"Restructuring And Mergern Acquisition":46000000.0,"Earnings From Equity Interest":44000000.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":-65000000.0,"Interest Expense Non Operating":65000000.0,"Operating Income":542000000.0,"Operating Expense":947000000.0,"Depreciation Amortization Depletion Income Statement":416000000.0,"Depreciation And Amortization In Income Statement":416000000.0,"Amortization":27000000.0,"Amortization Of Intangibles Income Statement":27000000.0,"Depreciation Income Statement":389000000.0,"Selling General And Administration":531000000.0,"Gross Profit":1489000000.0,"Cost Of Revenue":8973000000.0,"Total Revenue":10462000000.0,"Operating Revenue":10462000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1233870.967742,"Tax Rate For Calcs":0.205645,"Normalized EBITDA":971000000.0,"Total Unusual Items":-6000000.0,"Total Unusual Items Excluding Goodwill":-6000000.0,"Net Income From Continuing Operation Net Minority Interest":379000000.0,"Reconciled Depreciation":417000000.0,"Reconciled Cost Of Revenue":9127000000.0,"EBITDA":965000000.0,"EBIT":548000000.0,"Net Interest Income":-52000000.0,"Interest Expense":52000000.0,"Normalized Income":383766129.032258,"Net Income From Continuing And Discontinued Operation":379000000.0,"Total Expenses":10109000000.0,"Diluted Average Shares":281700000.0,"Basic Average Shares":281700000.0,"Diluted EPS":1.35,"Basic EPS":1.35,"Diluted NI Availto Com Stockholders":379000000.0,"Net Income Common Stockholders":379000000.0,"Net Income":379000000.0,"Minority Interests":-15000000.0,"Net Income Including Noncontrolling Interests":394000000.0,"Net Income Continuous Operations":394000000.0,"Tax Provision":102000000.0,"Pretax Income":496000000.0,"Other Income Expense":26000000.0,"Special Income Charges":-13000000.0,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Write Off":0.0,"Restructuring And Mergern Acquisition":13000000.0,"Earnings From Equity Interest":32000000.0,"Gain On Sale Of Security":7000000.0,"Net Non Operating Interest Income Expense":-52000000.0,"Interest Expense Non Operating":52000000.0,"Operating Income":522000000.0,"Operating Expense":982000000.0,"Depreciation Amortization Depletion Income Statement":417000000.0,"Depreciation And Amortization In Income Statement":417000000.0,"Amortization":29000000.0,"Amortization Of Intangibles Income Statement":29000000.0,"Depreciation Income Statement":388000000.0,"Selling General And Administration":565000000.0,"Gross Profit":1504000000.0,"Cost Of Revenue":9127000000.0,"Total Revenue":10631000000.0,"Operating Revenue":10631000000.0},"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,"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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-9000000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":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,"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,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Special Income Charges":null,"Gain On Sale Of Business":0.0,"Other Special Charges":null,"Write Off":null,"Restructuring And Mergern Acquisition":null,"Earnings From Equity Interest":null,"Gain On Sale Of Security":-23000000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Amortization":null,"Amortization Of Intangibles Income Statement":null,"Depreciation Income Statement":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":654000000.0,"Repurchase Of Capital Stock":-465000000.0,"Repayment Of Debt":-5000000.0,"Issuance Of Debt":1000000.0,"Capital Expenditure":-300000000.0,"End Cash Position":1453000000.0,"Beginning Cash Position":1628000000.0,"Effect Of Exchange Rate Changes":-4000000.0,"Changes In Cash":-171000000.0,"Financing Cash Flow":-753000000.0,"Cash Flow From Continuing Financing Activities":-753000000.0,"Net Other Financing Charges":-35000000.0,"Proceeds From Stock Option Exercised":21000000.0,"Cash Dividends Paid":-133000000.0,"Common Stock Dividend Paid":-133000000.0,"Net Common Stock Issuance":-465000000.0,"Common Stock Payments":-465000000.0,"Net Issuance Payments Of Debt":-141000000.0,"Net Short Term Debt Issuance":-137000000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-4000000.0,"Long Term Debt Payments":-5000000.0,"Long Term Debt Issuance":1000000.0,"Investing Cash Flow":-372000000.0,"Cash Flow From Continuing Investing Activities":-372000000.0,"Net Investment Purchase And Sale":-81000000.0,"Purchase Of Investment":-81000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-291000000.0,"Sale Of PPE":9000000.0,"Purchase Of PPE":-300000000.0,"Operating Cash Flow":954000000.0,"Cash Flow From Continuing Operating Activities":954000000.0,"Dividend Received Cfo":25000000.0,"Dividend Paid Cfo":null,"Change In Working Capital":93000000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":301000000.0,"Change In Accrued Expense":248000000.0,"Change In Payable":53000000.0,"Change In Account Payable":61000000.0,"Change In Tax Payable":-8000000.0,"Change In Income Tax Payable":-8000000.0,"Change In Prepaid Assets":27000000.0,"Change In Inventory":-73000000.0,"Change In Receivables":-162000000.0,"Changes In Account Receivables":-162000000.0,"Other Non Cash Items":-26000000.0,"Deferred Tax":-29000000.0,"Deferred Income Tax":-29000000.0,"Depreciation Amortization Depletion":412000000.0,"Depreciation And Amortization":412000000.0,"Amortization Cash Flow":17000000.0,"Amortization Of Intangibles":17000000.0,"Depreciation":395000000.0,"Net Income From Continuing Operations":479000000.0},"2026-03-31":{"Free Cash Flow":458000000.0,"Repurchase Of Capital Stock":-440000000.0,"Repayment Of Debt":-10000000.0,"Issuance Of Debt":145000000.0,"Capital Expenditure":-219000000.0,"End Cash Position":1628000000.0,"Beginning Cash Position":1612000000.0,"Effect Of Exchange Rate Changes":8000000.0,"Changes In Cash":8000000.0,"Financing Cash Flow":-363000000.0,"Cash Flow From Continuing Financing Activities":-363000000.0,"Net Other Financing Charges":-9000000.0,"Proceeds From Stock Option Exercised":86000000.0,"Cash Dividends Paid":-135000000.0,"Common Stock Dividend Paid":-135000000.0,"Net Common Stock Issuance":-440000000.0,"Common Stock Payments":-440000000.0,"Net Issuance Payments Of Debt":135000000.0,"Net Short Term Debt Issuance":143000000.0,"Short Term Debt Issuance":143000000.0,"Net Long Term Debt Issuance":-8000000.0,"Long Term Debt Payments":-10000000.0,"Long Term Debt Issuance":2000000.0,"Investing Cash Flow":-306000000.0,"Cash Flow From Continuing Investing Activities":-306000000.0,"Net Investment Purchase And Sale":-169000000.0,"Purchase Of Investment":-169000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-137000000.0,"Sale Of PPE":82000000.0,"Purchase Of PPE":-219000000.0,"Operating Cash Flow":677000000.0,"Cash Flow From Continuing Operating Activities":677000000.0,"Dividend Received Cfo":null,"Dividend Paid Cfo":-84000000.0,"Change In Working Capital":40000000.0,"Change In Other Working Capital":9000000.0,"Change In Payables And Accrued Expense":780000000.0,"Change In Accrued Expense":243000000.0,"Change In Payable":537000000.0,"Change In Account Payable":537000000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":12000000.0,"Change In Inventory":-28000000.0,"Change In Receivables":-733000000.0,"Changes In Account Receivables":-733000000.0,"Other Non Cash Items":350000000.0,"Deferred Tax":-50000000.0,"Deferred Income Tax":-50000000.0,"Depreciation Amortization Depletion":422000000.0,"Depreciation And Amortization":422000000.0,"Amortization Cash Flow":19000000.0,"Amortization Of Intangibles":19000000.0,"Depreciation":403000000.0,"Net Income From Continuing Operations":-1000000.0},"2025-12-31":{"Free Cash Flow":1450000000.0,"Repurchase Of Capital Stock":-86000000.0,"Repayment Of Debt":-311000000.0,"Issuance Of Debt":1000000.0,"Capital Expenditure":-532000000.0,"End Cash Position":1612000000.0,"Beginning Cash Position":1327000000.0,"Effect Of Exchange Rate Changes":8000000.0,"Changes In Cash":277000000.0,"Financing Cash Flow":-1068000000.0,"Cash Flow From Continuing Financing Activities":-1068000000.0,"Net Other Financing Charges":-102000000.0,"Proceeds From Stock Option Exercised":2000000.0,"Cash Dividends Paid":-135000000.0,"Common Stock Dividend Paid":-135000000.0,"Net Common Stock Issuance":-86000000.0,"Common Stock Payments":-86000000.0,"Net Issuance Payments Of Debt":-747000000.0,"Net Short Term Debt Issuance":-437000000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-310000000.0,"Long Term Debt Payments":-311000000.0,"Long Term Debt Issuance":1000000.0,"Investing Cash Flow":-637000000.0,"Cash Flow From Continuing Investing Activities":-637000000.0,"Net Investment Purchase And Sale":-159000000.0,"Purchase Of Investment":-159000000.0,"Net Business Purchase And Sale":-67000000.0,"Sale Of Business":null,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-411000000.0,"Sale Of PPE":121000000.0,"Purchase Of PPE":-532000000.0,"Operating Cash Flow":1982000000.0,"Cash Flow From Continuing Operating Activities":1982000000.0,"Dividend Received Cfo":12000000.0,"Dividend Paid Cfo":null,"Change In Working Capital":827000000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-527000000.0,"Change In Accrued Expense":-244000000.0,"Change In Payable":-283000000.0,"Change In Account Payable":-442000000.0,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":-79000000.0,"Change In Inventory":112000000.0,"Change In Receivables":1497000000.0,"Changes In Account Receivables":1497000000.0,"Other Non Cash Items":440000000.0,"Deferred Tax":3000000.0,"Deferred Income Tax":3000000.0,"Depreciation Amortization Depletion":697000000.0,"Depreciation And Amortization":697000000.0,"Amortization Cash Flow":296000000.0,"Amortization Of Intangibles":296000000.0,"Depreciation":401000000.0,"Net Income From Continuing Operations":3000000.0},"2025-09-30":{"Free Cash Flow":645000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-672000000.0,"Issuance Of Debt":1000000.0,"Capital Expenditure":-267000000.0,"End Cash Position":1327000000.0,"Beginning Cash Position":1536000000.0,"Effect Of Exchange Rate Changes":-4000000.0,"Changes In Cash":-205000000.0,"Financing Cash Flow":-774000000.0,"Cash Flow From Continuing Financing Activities":-774000000.0,"Net Other Financing Charges":-55000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-136000000.0,"Common Stock Dividend Paid":-136000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-583000000.0,"Net Short Term Debt Issuance":88000000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":-671000000.0,"Long Term Debt Payments":-672000000.0,"Long Term Debt Issuance":1000000.0,"Investing Cash Flow":-343000000.0,"Cash Flow From Continuing Investing Activities":-343000000.0,"Net Investment Purchase And Sale":-102000000.0,"Purchase Of Investment":-102000000.0,"Net Business Purchase And Sale":26000000.0,"Sale Of Business":27000000.0,"Purchase Of Business":-1000000.0,"Net PPE Purchase And Sale":-267000000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-267000000.0,"Operating Cash Flow":912000000.0,"Cash Flow From Continuing Operating Activities":912000000.0,"Dividend Received Cfo":-3000000.0,"Dividend Paid Cfo":-3000000.0,"Change In Working Capital":125000000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":287000000.0,"Change In Accrued Expense":128000000.0,"Change In Payable":159000000.0,"Change In Account Payable":143000000.0,"Change In Tax Payable":16000000.0,"Change In Income Tax Payable":16000000.0,"Change In Prepaid Assets":40000000.0,"Change In Inventory":-34000000.0,"Change In Receivables":-168000000.0,"Changes In Account Receivables":-168000000.0,"Other Non Cash Items":43000000.0,"Deferred Tax":-2000000.0,"Deferred Income Tax":-2000000.0,"Depreciation Amortization Depletion":416000000.0,"Depreciation And Amortization":416000000.0,"Amortization Cash Flow":27000000.0,"Amortization Of Intangibles":27000000.0,"Depreciation":389000000.0,"Net Income From Continuing Operations":333000000.0},"2025-06-30":{"Free Cash Flow":381000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-407000000.0,"Issuance Of Debt":1045000000.0,"Capital Expenditure":-246000000.0,"End Cash Position":1536000000.0,"Beginning Cash Position":1059000000.0,"Effect Of Exchange Rate Changes":-4000000.0,"Changes In Cash":481000000.0,"Financing Cash Flow":179000000.0,"Cash Flow From Continuing Financing Activities":179000000.0,"Net Other Financing Charges":-25000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-137000000.0,"Common Stock Dividend Paid":-137000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":341000000.0,"Net Short Term Debt Issuance":-297000000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":638000000.0,"Long Term Debt Payments":-407000000.0,"Long Term Debt Issuance":1045000000.0,"Investing Cash Flow":-325000000.0,"Cash Flow From Continuing Investing Activities":-325000000.0,"Net Investment Purchase And Sale":-97000000.0,"Purchase Of Investment":-97000000.0,"Net Business Purchase And Sale":4000000.0,"Sale Of Business":4000000.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-232000000.0,"Sale Of PPE":14000000.0,"Purchase Of PPE":-246000000.0,"Operating Cash Flow":627000000.0,"Cash Flow From Continuing Operating Activities":627000000.0,"Dividend Received Cfo":7000000.0,"Dividend Paid Cfo":null,"Change In Working Capital":-135000000.0,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":-517000000.0,"Change In Accrued Expense":61000000.0,"Change In Payable":-578000000.0,"Change In Account Payable":-468000000.0,"Change In Tax Payable":-110000000.0,"Change In Income Tax Payable":-110000000.0,"Change In Prepaid Assets":49000000.0,"Change In Inventory":131000000.0,"Change In Receivables":202000000.0,"Changes In Account Receivables":202000000.0,"Other Non Cash Items":-37000000.0,"Deferred Tax":-19000000.0,"Deferred Income Tax":-19000000.0,"Depreciation Amortization Depletion":417000000.0,"Depreciation And Amortization":417000000.0,"Amortization Cash Flow":29000000.0,"Amortization Of Intangibles":29000000.0,"Depreciation":388000000.0,"Net Income From Continuing Operations":394000000.0},"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 Short Term Debt Issuance":null,"Short Term Debt Issuance":328000000.0,"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 Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":26000000.0,"Purchase Of Business":-4000000.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":6000000.0,"Dividend Paid Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":-65000000.0,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":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},"2024-12-31":{"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 Short Term Debt Issuance":null,"Short Term Debt Issuance":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 Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Sale Of Business":37000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":null,"Dividend Paid Cfo":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Prepaid Assets":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":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}}}