{"ticker":"MKSI","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":67600000.0,"Share Issued":67600000.0,"Net Debt":3332000000.0,"Total Debt":4186000000.0,"Tangible Book Value":-1607000000.0,"Invested Capital":6931000000.0,"Working Capital":350000000.0,"Net Tangible Assets":-1607000000.0,"Capital Lease Obligations":243000000.0,"Common Stock Equity":2988000000.0,"Total Capitalization":5532000000.0,"Total Equity Gross Minority Interest":2988000000.0,"Stockholders Equity":2988000000.0,"Gains Losses Not Affecting Retained Earnings":-41000000.0,"Other Equity Adjustments":-41000000.0,"Retained Earnings":936000000.0,"Additional Paid In Capital":2093000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5953000000.0,"Total Non Current Liabilities Net Minority Interest":3529000000.0,"Other Non Current Liabilities":157000000.0,"Employee Benefits":147000000.0,"Non Current Deferred Liabilities":438000000.0,"Non Current Deferred Taxes Liabilities":438000000.0,"Long Term Debt And Capital Lease Obligation":2787000000.0,"Long Term Capital Lease Obligation":243000000.0,"Long Term Debt":2544000000.0,"Current Liabilities":2424000000.0,"Other Current Liabilities":69000000.0,"Current Deferred Liabilities":109000000.0,"Current Deferred Revenue":109000000.0,"Current Debt And Capital Lease Obligation":1399000000.0,"Current Capital Lease Obligation":null,"Current Debt":1399000000.0,"Other Current Borrowings":1399000000.0,"Pensionand Other Post Retirement Benefit Plans Current":177000000.0,"Payables And Accrued Expenses":670000000.0,"Current Accrued Expenses":83000000.0,"Payables":587000000.0,"Total Tax Payable":53000000.0,"Income Tax Payable":53000000.0,"Accounts Payable":534000000.0,"Total Assets":8941000000.0,"Total Non Current Assets":6167000000.0,"Other Non Current Assets":509000000.0,"Goodwill And Other Intangible Assets":4595000000.0,"Other Intangible Assets":2015000000.0,"Goodwill":2580000000.0,"Net PPE":1063000000.0,"Accumulated Depreciation":null,"Gross PPE":1063000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1063000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2774000000.0,"Other Current Assets":300000000.0,"Inventory":1033000000.0,"Finished Goods":201000000.0,"Work In Process":136000000.0,"Raw Materials":696000000.0,"Receivables":830000000.0,"Accounts Receivable":830000000.0,"Allowance For Doubtful Accounts Receivable":-6000000.0,"Gross Accounts Receivable":836000000.0,"Cash Cash Equivalents And Short Term Investments":611000000.0,"Cash And Cash Equivalents":611000000.0},"2026-03-31":{"Ordinary Shares Number":67321698.0,"Share Issued":67321698.0,"Net Debt":3479000000.0,"Total Debt":4292000000.0,"Tangible Book Value":-1819000000.0,"Invested Capital":null,"Working Capital":254000000.0,"Net Tangible Assets":-1819000000.0,"Capital Lease Obligations":244000000.0,"Common Stock Equity":2811000000.0,"Total Capitalization":5461000000.0,"Total Equity Gross Minority Interest":2811000000.0,"Stockholders Equity":2811000000.0,"Gains Losses Not Affecting Retained Earnings":-71000000.0,"Other Equity Adjustments":-71000000.0,"Retained Earnings":778000000.0,"Additional Paid In Capital":2104000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":5917000000.0,"Total Non Current Liabilities Net Minority Interest":3626000000.0,"Other Non Current Liabilities":136000000.0,"Employee Benefits":146000000.0,"Non Current Deferred Liabilities":450000000.0,"Non Current Deferred Taxes Liabilities":450000000.0,"Long Term Debt And Capital Lease Obligation":2894000000.0,"Long Term Capital Lease Obligation":244000000.0,"Long Term Debt":2650000000.0,"Current Liabilities":2291000000.0,"Other Current Liabilities":66000000.0,"Current Deferred Liabilities":101000000.0,"Current Deferred Revenue":101000000.0,"Current Debt And Capital Lease Obligation":1398000000.0,"Current Capital Lease Obligation":null,"Current Debt":1398000000.0,"Other Current Borrowings":1398000000.0,"Pensionand Other Post Retirement Benefit Plans Current":143000000.0,"Payables And Accrued Expenses":583000000.0,"Current Accrued Expenses":83000000.0,"Payables":500000000.0,"Total Tax Payable":52000000.0,"Income Tax Payable":52000000.0,"Accounts Payable":448000000.0,"Total Assets":8728000000.0,"Total Non Current Assets":6183000000.0,"Other Non Current Assets":491000000.0,"Goodwill And Other Intangible Assets":4630000000.0,"Other Intangible Assets":2065000000.0,"Goodwill":2565000000.0,"Net PPE":1062000000.0,"Accumulated Depreciation":null,"Gross PPE":1062000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1062000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2545000000.0,"Other Current Assets":252000000.0,"Inventory":949000000.0,"Finished Goods":196000000.0,"Work In Process":131000000.0,"Raw Materials":622000000.0,"Receivables":775000000.0,"Accounts Receivable":775000000.0,"Allowance For Doubtful Accounts Receivable":-5000000.0,"Gross Accounts Receivable":780000000.0,"Cash Cash Equivalents And Short Term Investments":569000000.0,"Cash And Cash Equivalents":569000000.0},"2025-12-31":{"Ordinary Shares Number":67169474.0,"Share Issued":67169474.0,"Net Debt":3526000000.0,"Total Debt":4447000000.0,"Tangible Book Value":-1995000000.0,"Invested Capital":null,"Working Capital":1583000000.0,"Net Tangible Assets":-1995000000.0,"Capital Lease Obligations":246000000.0,"Common Stock Equity":2719000000.0,"Total Capitalization":6869000000.0,"Total Equity Gross Minority Interest":2719000000.0,"Stockholders Equity":2719000000.0,"Gains Losses Not Affecting Retained Earnings":-93000000.0,"Other Equity Adjustments":-93000000.0,"Retained Earnings":711000000.0,"Additional Paid In Capital":2101000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6077000000.0,"Total Non Current Liabilities Net Minority Interest":5150000000.0,"Other Non Current Liabilities":131000000.0,"Employee Benefits":149000000.0,"Non Current Deferred Liabilities":474000000.0,"Non Current Deferred Taxes Liabilities":474000000.0,"Long Term Debt And Capital Lease Obligation":4396000000.0,"Long Term Capital Lease Obligation":246000000.0,"Long Term Debt":4150000000.0,"Current Liabilities":927000000.0,"Other Current Liabilities":65000000.0,"Current Deferred Liabilities":79000000.0,"Current Deferred Revenue":79000000.0,"Current Debt And Capital Lease Obligation":51000000.0,"Current Capital Lease Obligation":null,"Current Debt":51000000.0,"Other Current Borrowings":51000000.0,"Pensionand Other Post Retirement Benefit Plans Current":199000000.0,"Payables And Accrued Expenses":533000000.0,"Current Accrued Expenses":78000000.0,"Payables":455000000.0,"Total Tax Payable":48000000.0,"Income Tax Payable":48000000.0,"Accounts Payable":407000000.0,"Total Assets":8796000000.0,"Total Non Current Assets":6286000000.0,"Other Non Current Assets":492000000.0,"Goodwill And Other Intangible Assets":4714000000.0,"Other Intangible Assets":2140000000.0,"Goodwill":2574000000.0,"Net PPE":1080000000.0,"Accumulated Depreciation":-859000000.0,"Gross PPE":1939000000.0,"Leases":190000000.0,"Construction In Progress":147000000.0,"Other Properties":270000000.0,"Machinery Furniture Equipment":867000000.0,"Buildings And Improvements":379000000.0,"Land And Improvements":86000000.0,"Properties":0.0,"Current Assets":2510000000.0,"Other Current Assets":263000000.0,"Inventory":921000000.0,"Finished Goods":188000000.0,"Work In Process":116000000.0,"Raw Materials":617000000.0,"Receivables":651000000.0,"Accounts Receivable":651000000.0,"Allowance For Doubtful Accounts Receivable":-5000000.0,"Gross Accounts Receivable":656000000.0,"Cash Cash Equivalents And Short Term Investments":675000000.0,"Cash And Cash Equivalents":675000000.0},"2025-09-30":{"Ordinary Shares Number":67159003.0,"Share Issued":67159003.0,"Net Debt":3607000000.0,"Total Debt":4585000000.0,"Tangible Book Value":-2159000000.0,"Invested Capital":null,"Working Capital":1650000000.0,"Net Tangible Assets":-2159000000.0,"Capital Lease Obligations":281000000.0,"Common Stock Equity":2600000000.0,"Total Capitalization":6853000000.0,"Total Equity Gross Minority Interest":2600000000.0,"Stockholders Equity":2600000000.0,"Gains Losses Not Affecting Retained Earnings":-108000000.0,"Other Equity Adjustments":-108000000.0,"Retained Earnings":618000000.0,"Additional Paid In Capital":2090000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6177000000.0,"Total Non Current Liabilities Net Minority Interest":5291000000.0,"Other Non Current Liabilities":151000000.0,"Employee Benefits":154000000.0,"Non Current Deferred Liabilities":483000000.0,"Non Current Deferred Taxes Liabilities":483000000.0,"Long Term Debt And Capital Lease Obligation":4503000000.0,"Long Term Capital Lease Obligation":250000000.0,"Long Term Debt":4253000000.0,"Current Liabilities":886000000.0,"Other Current Liabilities":104000000.0,"Current Deferred Liabilities":77000000.0,"Current Deferred Revenue":77000000.0,"Current Debt And Capital Lease Obligation":82000000.0,"Current Capital Lease Obligation":31000000.0,"Current Debt":51000000.0,"Other Current Borrowings":51000000.0,"Pensionand Other Post Retirement Benefit Plans Current":180000000.0,"Payables And Accrued Expenses":443000000.0,"Current Accrued Expenses":null,"Payables":443000000.0,"Total Tax Payable":61000000.0,"Income Tax Payable":61000000.0,"Accounts Payable":382000000.0,"Total Assets":8777000000.0,"Total Non Current Assets":6241000000.0,"Other Non Current Assets":438000000.0,"Goodwill And Other Intangible Assets":4759000000.0,"Other Intangible Assets":2196000000.0,"Goodwill":2563000000.0,"Net PPE":1044000000.0,"Accumulated Depreciation":null,"Gross PPE":1044000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1044000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2536000000.0,"Other Current Assets":294000000.0,"Inventory":934000000.0,"Finished Goods":188000000.0,"Work In Process":114000000.0,"Raw Materials":632000000.0,"Receivables":611000000.0,"Accounts Receivable":611000000.0,"Allowance For Doubtful Accounts Receivable":-5000000.0,"Gross Accounts Receivable":616000000.0,"Cash Cash Equivalents And Short Term Investments":697000000.0,"Cash And Cash Equivalents":697000000.0},"2025-06-30":{"Ordinary Shares Number":66900000.0,"Share Issued":67200000.0,"Net Debt":3734000000.0,"Total Debt":4697000000.0,"Tangible Book Value":-2284000000.0,"Invested Capital":null,"Working Capital":1652000000.0,"Net Tangible Assets":-2284000000.0,"Capital Lease Obligations":289000000.0,"Common Stock Equity":2553000000.0,"Total Capitalization":6910000000.0,"Total Equity Gross Minority Interest":2553000000.0,"Stockholders Equity":2553000000.0,"Gains Losses Not Affecting Retained Earnings":-84000000.0,"Other Equity Adjustments":-84000000.0,"Retained Earnings":559000000.0,"Additional Paid In Capital":2078000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":6273000000.0,"Total Non Current Liabilities Net Minority Interest":5441000000.0,"Other Non Current Liabilities":170000000.0,"Employee Benefits":152000000.0,"Non Current Deferred Liabilities":504000000.0,"Non Current Deferred Taxes Liabilities":504000000.0,"Long Term Debt And Capital Lease Obligation":4615000000.0,"Long Term Capital Lease Obligation":258000000.0,"Long Term Debt":4357000000.0,"Current Liabilities":832000000.0,"Other Current Liabilities":96000000.0,"Current Deferred Liabilities":78000000.0,"Current Deferred Revenue":78000000.0,"Current Debt And Capital Lease Obligation":82000000.0,"Current Capital Lease Obligation":31000000.0,"Current Debt":51000000.0,"Other Current Borrowings":51000000.0,"Pensionand Other Post Retirement Benefit Plans Current":153000000.0,"Payables And Accrued Expenses":423000000.0,"Current Accrued Expenses":null,"Payables":423000000.0,"Total Tax Payable":68000000.0,"Income Tax Payable":68000000.0,"Accounts Payable":355000000.0,"Total Assets":8826000000.0,"Total Non Current Assets":6342000000.0,"Other Non Current Assets":421000000.0,"Goodwill And Other Intangible Assets":4837000000.0,"Other Intangible Assets":2267000000.0,"Goodwill":2570000000.0,"Net PPE":1084000000.0,"Accumulated Depreciation":null,"Gross PPE":1084000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":1084000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2484000000.0,"Other Current Assets":243000000.0,"Inventory":918000000.0,"Finished Goods":171000000.0,"Work In Process":105000000.0,"Raw Materials":642000000.0,"Receivables":649000000.0,"Accounts Receivable":649000000.0,"Allowance For Doubtful Accounts Receivable":-6000000.0,"Gross Accounts Receivable":655000000.0,"Cash Cash Equivalents And Short Term Investments":674000000.0,"Cash And Cash Equivalents":674000000.0},"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,"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 Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":31000000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":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,"Inventory":null,"Finished Goods":null,"Work In Process":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,"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,"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 Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":31000000.0,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":62000000.0,"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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-736000000.0,"Gross PPE":null,"Leases":183000000.0,"Construction In Progress":82000000.0,"Other Properties":null,"Machinery Furniture Equipment":840000000.0,"Buildings And Improvements":322000000.0,"Land And Improvements":80000000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Finished Goods":null,"Work In Process":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,"Cash And Cash Equivalents":null}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-1784037.558685,"Tax Rate For Calcs":0.178404,"Normalized EBITDA":347000000.0,"Total Unusual Items":-10000000.0,"Total Unusual Items Excluding Goodwill":-10000000.0,"Net Income From Continuing Operation Net Minority Interest":175000000.0,"Reconciled Depreciation":86000000.0,"Reconciled Cost Of Revenue":629000000.0,"EBITDA":337000000.0,"EBIT":251000000.0,"Net Interest Income":-36000000.0,"Interest Expense":38000000.0,"Interest Income":2000000.0,"Normalized Income":183215962.441315,"Net Income From Continuing And Discontinued Operation":175000000.0,"Total Expenses":991000000.0,"Total Operating Income As Reported":251000000.0,"Diluted Average Shares":72700000.0,"Basic Average Shares":67600000.0,"Diluted EPS":2.41,"Basic EPS":2.59,"Diluted NI Availto Com Stockholders":175000000.0,"Net Income Common Stockholders":175000000.0,"Net Income":175000000.0,"Net Income Including Noncontrolling Interests":175000000.0,"Net Income Continuous Operations":175000000.0,"Tax Provision":38000000.0,"Pretax Income":213000000.0,"Other Income Expense":-8000000.0,"Other Non Operating Income Expenses":2000000.0,"Special Income Charges":-10000000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":4000000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":6000000.0,"Net Non Operating Interest Income Expense":-36000000.0,"Interest Expense Non Operating":38000000.0,"Interest Income Non Operating":2000000.0,"Operating Income":257000000.0,"Operating Expense":338000000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":62000000.0,"Depreciation And Amortization In Income Statement":62000000.0,"Amortization":62000000.0,"Amortization Of Intangibles Income Statement":62000000.0,"Research And Development":76000000.0,"Selling General And Administration":200000000.0,"Gross Profit":595000000.0,"Cost Of Revenue":653000000.0,"Total Revenue":1248000000.0,"Operating Revenue":1248000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-1941176.470588,"Tax Rate For Calcs":0.176471,"Normalized EBITDA":243000000.0,"Total Unusual Items":-11000000.0,"Total Unusual Items Excluding Goodwill":-11000000.0,"Net Income From Continuing Operation Net Minority Interest":84000000.0,"Reconciled Depreciation":85000000.0,"Reconciled Cost Of Revenue":549000000.0,"EBITDA":232000000.0,"EBIT":147000000.0,"Net Interest Income":-43000000.0,"Interest Expense":45000000.0,"Interest Income":2000000.0,"Normalized Income":93058823.529412,"Net Income From Continuing And Discontinued Operation":84000000.0,"Total Expenses":905000000.0,"Total Operating Income As Reported":149000000.0,"Diluted Average Shares":71100000.0,"Basic Average Shares":67400000.0,"Diluted EPS":1.18,"Basic EPS":1.24,"Diluted NI Availto Com Stockholders":84000000.0,"Net Income Common Stockholders":84000000.0,"Net Income":84000000.0,"Net Income Including Noncontrolling Interests":84000000.0,"Net Income Continuous Operations":84000000.0,"Tax Provision":18000000.0,"Pretax Income":102000000.0,"Other Income Expense":-28000000.0,"Other Non Operating Income Expenses":-17000000.0,"Special Income Charges":-11000000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":8000000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":3000000.0,"Net Non Operating Interest Income Expense":-43000000.0,"Interest Expense Non Operating":45000000.0,"Interest Income Non Operating":2000000.0,"Operating Income":173000000.0,"Operating Expense":334000000.0,"Other Operating Expenses":18000000.0,"Depreciation Amortization Depletion Income Statement":63000000.0,"Depreciation And Amortization In Income Statement":63000000.0,"Amortization":63000000.0,"Amortization Of Intangibles Income Statement":63000000.0,"Research And Development":81000000.0,"Selling General And Administration":190000000.0,"Gross Profit":507000000.0,"Cost Of Revenue":571000000.0,"Total Revenue":1078000000.0,"Operating Revenue":1078000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-2730000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":242000000.0,"Total Unusual Items":-13000000.0,"Total Unusual Items Excluding Goodwill":-13000000.0,"Net Income From Continuing Operation Net Minority Interest":107000000.0,"Reconciled Depreciation":86000000.0,"Reconciled Cost Of Revenue":531000000.0,"EBITDA":229000000.0,"EBIT":143000000.0,"Net Interest Income":-49000000.0,"Interest Expense":54000000.0,"Interest Income":7000000.0,"Normalized Income":117270000.0,"Net Income From Continuing And Discontinued Operation":107000000.0,"Total Expenses":879000000.0,"Total Operating Income As Reported":143000000.0,"Diluted Average Shares":68000000.0,"Basic Average Shares":67300000.0,"Diluted EPS":1.58,"Basic EPS":1.6,"Diluted NI Availto Com Stockholders":107000000.0,"Net Income Common Stockholders":107000000.0,"Net Income":107000000.0,"Net Income Including Noncontrolling Interests":107000000.0,"Net Income Continuous Operations":107000000.0,"Tax Provision":-18000000.0,"Pretax Income":89000000.0,"Other Income Expense":-16000000.0,"Other Non Operating Income Expenses":-3000000.0,"Special Income Charges":-13000000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":2000000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":11000000.0,"Net Non Operating Interest Income Expense":-49000000.0,"Interest Expense Non Operating":54000000.0,"Interest Income Non Operating":7000000.0,"Operating Income":154000000.0,"Operating Expense":325000000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":63000000.0,"Depreciation And Amortization In Income Statement":63000000.0,"Amortization":63000000.0,"Amortization Of Intangibles Income Statement":63000000.0,"Research And Development":77000000.0,"Selling General And Administration":185000000.0,"Gross Profit":479000000.0,"Cost Of Revenue":554000000.0,"Total Revenue":1033000000.0,"Operating Revenue":1033000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-714285.714286,"Tax Rate For Calcs":0.119048,"Normalized EBITDA":232000000.0,"Total Unusual Items":-6000000.0,"Total Unusual Items Excluding Goodwill":-6000000.0,"Net Income From Continuing Operation Net Minority Interest":74000000.0,"Reconciled Depreciation":86000000.0,"Reconciled Cost Of Revenue":504000000.0,"EBITDA":226000000.0,"EBIT":140000000.0,"Net Interest Income":-50000000.0,"Interest Expense":56000000.0,"Interest Income":6000000.0,"Normalized Income":79285714.285714,"Net Income From Continuing And Discontinued Operation":74000000.0,"Total Expenses":846000000.0,"Total Operating Income As Reported":138000000.0,"Diluted Average Shares":67600000.0,"Basic Average Shares":67300000.0,"Diluted EPS":1.1,"Basic EPS":1.1,"Diluted NI Availto Com Stockholders":74000000.0,"Net Income Common Stockholders":74000000.0,"Net Income":74000000.0,"Net Income Including Noncontrolling Interests":74000000.0,"Net Income Continuous Operations":74000000.0,"Tax Provision":10000000.0,"Pretax Income":84000000.0,"Other Income Expense":-8000000.0,"Other Non Operating Income Expenses":-2000000.0,"Special Income Charges":-6000000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":2000000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":4000000.0,"Net Non Operating Interest Income Expense":-50000000.0,"Interest Expense Non Operating":56000000.0,"Interest Income Non Operating":6000000.0,"Operating Income":142000000.0,"Operating Expense":319000000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":63000000.0,"Depreciation And Amortization In Income Statement":63000000.0,"Amortization":63000000.0,"Amortization Of Intangibles Income Statement":63000000.0,"Research And Development":76000000.0,"Selling General And Administration":180000000.0,"Gross Profit":461000000.0,"Cost Of Revenue":527000000.0,"Total Revenue":988000000.0,"Operating Revenue":988000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-972222.222222,"Tax Rate For Calcs":0.138889,"Normalized EBITDA":224000000.0,"Total Unusual Items":-7000000.0,"Total Unusual Items Excluding Goodwill":-7000000.0,"Net Income From Continuing Operation Net Minority Interest":62000000.0,"Reconciled Depreciation":87000000.0,"Reconciled Cost Of Revenue":495000000.0,"EBITDA":217000000.0,"EBIT":130000000.0,"Net Interest Income":-51000000.0,"Interest Expense":58000000.0,"Interest Income":7000000.0,"Normalized Income":68027777.777778,"Net Income From Continuing And Discontinued Operation":62000000.0,"Total Expenses":833000000.0,"Total Operating Income As Reported":135000000.0,"Diluted Average Shares":67400000.0,"Basic Average Shares":67200000.0,"Diluted EPS":0.92,"Basic EPS":0.92,"Diluted NI Availto Com Stockholders":62000000.0,"Net Income Common Stockholders":62000000.0,"Net Income":62000000.0,"Net Income Including Noncontrolling Interests":62000000.0,"Net Income Continuous Operations":62000000.0,"Tax Provision":10000000.0,"Pretax Income":72000000.0,"Other Income Expense":-17000000.0,"Other Non Operating Income Expenses":-10000000.0,"Special Income Charges":-7000000.0,"Gain On Sale Of Ppe":null,"Other Special Charges":2000000.0,"Impairment Of Capital Assets":null,"Restructuring And Mergern Acquisition":5000000.0,"Net Non Operating Interest Income Expense":-51000000.0,"Interest Expense Non Operating":58000000.0,"Interest Income Non Operating":7000000.0,"Operating Income":140000000.0,"Operating Expense":313000000.0,"Other Operating Expenses":null,"Depreciation Amortization Depletion Income Statement":62000000.0,"Depreciation And Amortization In Income Statement":62000000.0,"Amortization":62000000.0,"Amortization Of Intangibles Income Statement":62000000.0,"Research And Development":76000000.0,"Selling General And Administration":175000000.0,"Gross Profit":453000000.0,"Cost Of Revenue":520000000.0,"Total Revenue":973000000.0,"Operating Revenue":973000000.0},"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,"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":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,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Gain On Sale Of Ppe":0.0,"Other Special Charges":null,"Impairment Of Capital Assets":0.0,"Restructuring And Mergern Acquisition":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,"Research And Development":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":189000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-104000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-54000000.0,"End Cash Position":611000000.0,"Beginning Cash Position":569000000.0,"Effect Of Exchange Rate Changes":2000000.0,"Changes In Cash":40000000.0,"Financing Cash Flow":-148000000.0,"Cash Flow From Continuing Financing Activities":-148000000.0,"Net Other Financing Charges":-1000000.0,"Proceeds From Stock Option Exercised":-26000000.0,"Cash Dividends Paid":-17000000.0,"Common Stock Dividend Paid":-17000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-104000000.0,"Net Long Term Debt Issuance":-104000000.0,"Long Term Debt Payments":-104000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-55000000.0,"Cash Flow From Continuing Investing Activities":-55000000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-54000000.0,"Sale Of PPE":null,"Purchase Of PPE":-54000000.0,"Operating Cash Flow":243000000.0,"Cash Flow From Continuing Operating Activities":243000000.0,"Change In Working Capital":-17000000.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":-27000000.0,"Change In Payables And Accrued Expense":155000000.0,"Change In Accrued Expense":45000000.0,"Change In Payable":110000000.0,"Change In Account Payable":101000000.0,"Change In Tax Payable":9000000.0,"Change In Income Tax Payable":9000000.0,"Change In Inventory":-90000000.0,"Change In Receivables":-55000000.0,"Changes In Account Receivables":-55000000.0,"Other Non Cash Items":-1000000.0,"Stock Based Compensation":15000000.0,"Provisionand Write Offof Assets":4000000.0,"Asset Impairment Charge":null,"Deferred Tax":-20000000.0,"Deferred Income Tax":-20000000.0,"Depreciation Amortization Depletion":86000000.0,"Depreciation And Amortization":86000000.0,"Operating Gains Losses":2000000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":174000000.0},"2026-03-31":{"Free Cash Flow":28000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-1274000000.0,"Issuance Of Debt":1192000000.0,"Capital Expenditure":-25000000.0,"End Cash Position":569000000.0,"Beginning Cash Position":675000000.0,"Effect Of Exchange Rate Changes":3000000.0,"Changes In Cash":-109000000.0,"Financing Cash Flow":-137000000.0,"Cash Flow From Continuing Financing Activities":-137000000.0,"Net Other Financing Charges":-22000000.0,"Proceeds From Stock Option Exercised":-16000000.0,"Cash Dividends Paid":-17000000.0,"Common Stock Dividend Paid":-17000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-82000000.0,"Net Long Term Debt Issuance":-82000000.0,"Long Term Debt Payments":-1274000000.0,"Long Term Debt Issuance":1192000000.0,"Investing Cash Flow":-25000000.0,"Cash Flow From Continuing Investing Activities":-25000000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-25000000.0,"Sale Of PPE":null,"Purchase Of PPE":-25000000.0,"Operating Cash Flow":53000000.0,"Cash Flow From Continuing Operating Activities":53000000.0,"Change In Working Capital":-134000000.0,"Change In Other Current Liabilities":36000000.0,"Change In Other Current Assets":21000000.0,"Change In Payables And Accrued Expense":-13000000.0,"Change In Accrued Expense":-68000000.0,"Change In Payable":55000000.0,"Change In Account Payable":45000000.0,"Change In Tax Payable":10000000.0,"Change In Income Tax Payable":10000000.0,"Change In Inventory":-49000000.0,"Change In Receivables":-129000000.0,"Changes In Account Receivables":-129000000.0,"Other Non Cash Items":5000000.0,"Stock Based Compensation":19000000.0,"Provisionand Write Offof Assets":13000000.0,"Asset Impairment Charge":null,"Deferred Tax":-24000000.0,"Deferred Income Tax":-24000000.0,"Depreciation Amortization Depletion":85000000.0,"Depreciation And Amortization":85000000.0,"Operating Gains Losses":5000000.0,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":84000000.0},"2025-12-31":{"Free Cash Flow":92000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-113000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-50000000.0,"End Cash Position":675000000.0,"Beginning Cash Position":697000000.0,"Effect Of Exchange Rate Changes":10000000.0,"Changes In Cash":-32000000.0,"Financing Cash Flow":-125000000.0,"Cash Flow From Continuing Financing Activities":-125000000.0,"Net Other Financing Charges":1000000.0,"Proceeds From Stock Option Exercised":2000000.0,"Cash Dividends Paid":-15000000.0,"Common Stock Dividend Paid":-15000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-113000000.0,"Net Long Term Debt Issuance":-113000000.0,"Long Term Debt Payments":-113000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-49000000.0,"Cash Flow From Continuing Investing Activities":-49000000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-50000000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-50000000.0,"Operating Cash Flow":142000000.0,"Cash Flow From Continuing Operating Activities":142000000.0,"Change In Working Capital":0.0,"Change In Other Current Liabilities":-18000000.0,"Change In Other Current Assets":2000000.0,"Change In Payables And Accrued Expense":52000000.0,"Change In Accrued Expense":28000000.0,"Change In Payable":24000000.0,"Change In Account Payable":24000000.0,"Change In Tax Payable":0.0,"Change In Income Tax Payable":0.0,"Change In Inventory":4000000.0,"Change In Receivables":-40000000.0,"Changes In Account Receivables":-40000000.0,"Other Non Cash Items":6000000.0,"Stock Based Compensation":9000000.0,"Provisionand Write Offof Assets":8000000.0,"Asset Impairment Charge":null,"Deferred Tax":-71000000.0,"Deferred Income Tax":-71000000.0,"Depreciation Amortization Depletion":86000000.0,"Depreciation And Amortization":86000000.0,"Operating Gains Losses":-3000000.0,"Gain Loss On Investment Securities":-5000000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":107000000.0},"2025-09-30":{"Free Cash Flow":146000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-113000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-51000000.0,"End Cash Position":697000000.0,"Beginning Cash Position":674000000.0,"Effect Of Exchange Rate Changes":5000000.0,"Changes In Cash":18000000.0,"Financing Cash Flow":-128000000.0,"Cash Flow From Continuing Financing Activities":-128000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":-1000000.0,"Cash Dividends Paid":-14000000.0,"Common Stock Dividend Paid":-14000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-113000000.0,"Net Long Term Debt Issuance":-113000000.0,"Long Term Debt Payments":-113000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-51000000.0,"Cash Flow From Continuing Investing Activities":-51000000.0,"Net Investment Purchase And Sale":-1000000.0,"Purchase Of Investment":-1000000.0,"Net PPE Purchase And Sale":-50000000.0,"Sale Of PPE":1000000.0,"Purchase Of PPE":-51000000.0,"Operating Cash Flow":197000000.0,"Cash Flow From Continuing Operating Activities":197000000.0,"Change In Working Capital":58000000.0,"Change In Other Current Liabilities":0.0,"Change In Other Current Assets":1000000.0,"Change In Payables And Accrued Expense":53000000.0,"Change In Accrued Expense":24000000.0,"Change In Payable":29000000.0,"Change In Account Payable":27000000.0,"Change In Tax Payable":2000000.0,"Change In Income Tax Payable":2000000.0,"Change In Inventory":-30000000.0,"Change In Receivables":34000000.0,"Changes In Account Receivables":34000000.0,"Other Non Cash Items":7000000.0,"Stock Based Compensation":12000000.0,"Provisionand Write Offof Assets":10000000.0,"Asset Impairment Charge":null,"Deferred Tax":-45000000.0,"Deferred Income Tax":-45000000.0,"Depreciation Amortization Depletion":86000000.0,"Depreciation And Amortization":86000000.0,"Operating Gains Losses":-5000000.0,"Gain Loss On Investment Securities":-8000000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":74000000.0},"2025-06-30":{"Free Cash Flow":136000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-112000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-29000000.0,"End Cash Position":674000000.0,"Beginning Cash Position":655000000.0,"Effect Of Exchange Rate Changes":10000000.0,"Changes In Cash":9000000.0,"Financing Cash Flow":-129000000.0,"Cash Flow From Continuing Financing Activities":-129000000.0,"Net Other Financing Charges":-2000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-15000000.0,"Common Stock Dividend Paid":-15000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-112000000.0,"Net Long Term Debt Issuance":-112000000.0,"Long Term Debt Payments":-112000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-27000000.0,"Cash Flow From Continuing Investing Activities":-27000000.0,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net PPE Purchase And Sale":-27000000.0,"Sale Of PPE":null,"Purchase Of PPE":-29000000.0,"Operating Cash Flow":165000000.0,"Cash Flow From Continuing Operating Activities":165000000.0,"Change In Working Capital":27000000.0,"Change In Other Current Liabilities":-9000000.0,"Change In Other Current Assets":-6000000.0,"Change In Payables And Accrued Expense":45000000.0,"Change In Accrued Expense":14000000.0,"Change In Payable":31000000.0,"Change In Account Payable":24000000.0,"Change In Tax Payable":7000000.0,"Change In Income Tax Payable":7000000.0,"Change In Inventory":-12000000.0,"Change In Receivables":9000000.0,"Changes In Account Receivables":9000000.0,"Other Non Cash Items":6000000.0,"Stock Based Compensation":12000000.0,"Provisionand Write Offof Assets":10000000.0,"Asset Impairment Charge":null,"Deferred Tax":-43000000.0,"Deferred Income Tax":-43000000.0,"Depreciation Amortization Depletion":87000000.0,"Depreciation And Amortization":87000000.0,"Operating Gains Losses":4000000.0,"Gain Loss On Investment Securities":2000000.0,"Gain Loss On Sale Of PPE":null,"Net Income From Continuing Operations":62000000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"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,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":null,"Asset Impairment Charge":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":2000000.0,"Gain Loss On Sale Of PPE":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 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 PPE Purchase And Sale":null,"Sale Of PPE":0.0,"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":null,"Change In Other Current Assets":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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Provisionand Write Offof Assets":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,"Gain Loss On Investment Securities":11000000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":null}}}