{"ticker":"MLM","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":60050859.0,"Share Issued":60050859.0,"Net Debt":5839000000.0,"Total Debt":6345000000.0,"Tangible Book Value":7022000000.0,"Invested Capital":17497000000.0,"Working Capital":707000000.0,"Net Tangible Assets":7022000000.0,"Capital Lease Obligations":394000000.0,"Common Stock Equity":11546000000.0,"Total Capitalization":16637000000.0,"Total Equity Gross Minority Interest":11548000000.0,"Minority Interest":2000000.0,"Stockholders Equity":11546000000.0,"Gains Losses Not Affecting Retained Earnings":94000000.0,"Other Equity Adjustments":94000000.0,"Retained Earnings":7864000000.0,"Additional Paid In Capital":3587000000.0,"Capital Stock":1000000.0,"Common Stock":1000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9757000000.0,"Total Non Current Liabilities Net Minority Interest":8018000000.0,"Other Non Current Liabilities":962000000.0,"Non Current Deferred Liabilities":1641000000.0,"Non Current Deferred Taxes Liabilities":1641000000.0,"Long Term Debt And Capital Lease Obligation":5415000000.0,"Long Term Capital Lease Obligation":324000000.0,"Long Term Debt":5091000000.0,"Long Term Provisions":null,"Current Liabilities":1739000000.0,"Other Current Liabilities":288000000.0,"Current Debt And Capital Lease Obligation":930000000.0,"Current Capital Lease Obligation":70000000.0,"Current Debt":860000000.0,"Other Current Borrowings":null,"Line Of Credit":860000000.0,"Payables And Accrued Expenses":521000000.0,"Current Accrued Expenses":71000000.0,"Interest Payable":null,"Payables":450000000.0,"Other Payable":51000000.0,"Total Tax Payable":50000000.0,"Income Tax Payable":null,"Accounts Payable":349000000.0,"Total Assets":21305000000.0,"Total Non Current Assets":18859000000.0,"Other Non Current Assets":853000000.0,"Goodwill And Other Intangible Assets":4524000000.0,"Other Intangible Assets":565000000.0,"Goodwill":3959000000.0,"Net PPE":13482000000.0,"Accumulated Depreciation":-5328000000.0,"Gross PPE":18810000000.0,"Construction In Progress":null,"Other Properties":18810000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2446000000.0,"Other Current Assets":131000000.0,"Assets Held For Sale Current":6000000.0,"Restricted Cash":8000000.0,"Inventory":1169000000.0,"Inventories Adjustments Allowances":-511000000.0,"Finished Goods":1458000000.0,"Work In Process":24000000.0,"Raw Materials":198000000.0,"Receivables":1020000000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":1020000000.0,"Cash Cash Equivalents And Short Term Investments":112000000.0,"Cash And Cash Equivalents":112000000.0},"2026-03-31":{"Ordinary Shares Number":60045900.0,"Share Issued":60045900.0,"Net Debt":5021000000.0,"Total Debt":5688000000.0,"Tangible Book Value":6962000000.0,"Invested Capital":16589000000.0,"Working Capital":1322000000.0,"Net Tangible Assets":6962000000.0,"Capital Lease Obligations":394000000.0,"Common Stock Equity":11295000000.0,"Total Capitalization":16589000000.0,"Total Equity Gross Minority Interest":11297000000.0,"Minority Interest":2000000.0,"Stockholders Equity":11295000000.0,"Gains Losses Not Affecting Retained Earnings":53000000.0,"Other Equity Adjustments":53000000.0,"Retained Earnings":7663000000.0,"Additional Paid In Capital":3578000000.0,"Capital Stock":1000000.0,"Common Stock":1000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":9200000000.0,"Total Non Current Liabilities Net Minority Interest":8166000000.0,"Other Non Current Liabilities":916000000.0,"Non Current Deferred Liabilities":1627000000.0,"Non Current Deferred Taxes Liabilities":1627000000.0,"Long Term Debt And Capital Lease Obligation":5623000000.0,"Long Term Capital Lease Obligation":329000000.0,"Long Term Debt":5294000000.0,"Long Term Provisions":null,"Current Liabilities":1034000000.0,"Other Current Liabilities":168000000.0,"Current Debt And Capital Lease Obligation":65000000.0,"Current Capital Lease Obligation":65000000.0,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":0.0,"Payables And Accrued Expenses":801000000.0,"Current Accrued Expenses":113000000.0,"Interest Payable":60000000.0,"Payables":688000000.0,"Other Payable":51000000.0,"Total Tax Payable":308000000.0,"Income Tax Payable":261000000.0,"Accounts Payable":329000000.0,"Total Assets":20497000000.0,"Total Non Current Assets":18141000000.0,"Other Non Current Assets":785000000.0,"Goodwill And Other Intangible Assets":4333000000.0,"Other Intangible Assets":505000000.0,"Goodwill":3828000000.0,"Net PPE":13023000000.0,"Accumulated Depreciation":-5168000000.0,"Gross PPE":18191000000.0,"Construction In Progress":null,"Other Properties":18191000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2356000000.0,"Other Current Assets":82000000.0,"Assets Held For Sale Current":8000000.0,"Restricted Cash":null,"Inventory":1213000000.0,"Inventories Adjustments Allowances":-502000000.0,"Finished Goods":null,"Work In Process":18000000.0,"Raw Materials":198000000.0,"Receivables":780000000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":780000000.0,"Cash Cash Equivalents And Short Term Investments":273000000.0,"Cash And Cash Equivalents":273000000.0},"2025-12-31":{"Ordinary Shares Number":60309739.0,"Share Issued":60309739.0,"Net Debt":5256000000.0,"Total Debt":5705000000.0,"Tangible Book Value":5959000000.0,"Invested Capital":15355000000.0,"Working Capital":2298000000.0,"Net Tangible Assets":5959000000.0,"Capital Lease Obligations":382000000.0,"Common Stock Equity":10032000000.0,"Total Capitalization":15325000000.0,"Total Equity Gross Minority Interest":10034000000.0,"Minority Interest":2000000.0,"Stockholders Equity":10032000000.0,"Gains Losses Not Affecting Retained Earnings":60000000.0,"Other Equity Adjustments":60000000.0,"Retained Earnings":6402000000.0,"Additional Paid In Capital":3569000000.0,"Capital Stock":1000000.0,"Common Stock":1000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8677000000.0,"Total Non Current Liabilities Net Minority Interest":7782000000.0,"Other Non Current Liabilities":903000000.0,"Non Current Deferred Liabilities":1266000000.0,"Non Current Deferred Taxes Liabilities":1266000000.0,"Long Term Debt And Capital Lease Obligation":5613000000.0,"Long Term Capital Lease Obligation":320000000.0,"Long Term Debt":5293000000.0,"Long Term Provisions":null,"Current Liabilities":895000000.0,"Other Current Liabilities":212000000.0,"Current Debt And Capital Lease Obligation":92000000.0,"Current Capital Lease Obligation":62000000.0,"Current Debt":30000000.0,"Other Current Borrowings":null,"Line Of Credit":30000000.0,"Payables And Accrued Expenses":591000000.0,"Current Accrued Expenses":100000000.0,"Interest Payable":null,"Payables":491000000.0,"Other Payable":51000000.0,"Total Tax Payable":51000000.0,"Income Tax Payable":5000000.0,"Accounts Payable":389000000.0,"Total Assets":18711000000.0,"Total Non Current Assets":15518000000.0,"Other Non Current Assets":788000000.0,"Goodwill And Other Intangible Assets":4073000000.0,"Other Intangible Assets":459000000.0,"Goodwill":3614000000.0,"Net PPE":10657000000.0,"Accumulated Depreciation":-5040000000.0,"Gross PPE":15697000000.0,"Construction In Progress":319000000.0,"Other Properties":735000000.0,"Machinery Furniture Equipment":5992000000.0,"Buildings And Improvements":193000000.0,"Land And Improvements":1929000000.0,"Properties":6529000000.0,"Current Assets":3193000000.0,"Other Current Assets":95000000.0,"Assets Held For Sale Current":1230000000.0,"Restricted Cash":null,"Inventory":1078000000.0,"Inventories Adjustments Allowances":-487000000.0,"Finished Goods":null,"Work In Process":14000000.0,"Raw Materials":173000000.0,"Receivables":723000000.0,"Receivables Adjustments Allowances":-7000000.0,"Other Receivables":15000000.0,"Accounts Receivable":715000000.0,"Cash Cash Equivalents And Short Term Investments":67000000.0,"Cash And Cash Equivalents":67000000.0},"2025-09-30":{"Ordinary Shares Number":60307143.0,"Share Issued":60307143.0,"Net Debt":5465000000.0,"Total Debt":5903000000.0,"Tangible Book Value":5666000000.0,"Invested Capital":15257000000.0,"Working Capital":2269000000.0,"Net Tangible Assets":5666000000.0,"Capital Lease Obligations":381000000.0,"Common Stock Equity":9735000000.0,"Total Capitalization":15027000000.0,"Total Equity Gross Minority Interest":9738000000.0,"Minority Interest":3000000.0,"Stockholders Equity":9735000000.0,"Gains Losses Not Affecting Retained Earnings":-5000000.0,"Other Equity Adjustments":-5000000.0,"Retained Earnings":6172000000.0,"Additional Paid In Capital":3567000000.0,"Capital Stock":1000000.0,"Common Stock":1000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8915000000.0,"Total Non Current Liabilities Net Minority Interest":7761000000.0,"Other Non Current Liabilities":567000000.0,"Non Current Deferred Liabilities":1250000000.0,"Non Current Deferred Taxes Liabilities":1250000000.0,"Long Term Debt And Capital Lease Obligation":5612000000.0,"Long Term Capital Lease Obligation":320000000.0,"Long Term Debt":5292000000.0,"Long Term Provisions":332000000.0,"Current Liabilities":1154000000.0,"Other Current Liabilities":296000000.0,"Current Debt And Capital Lease Obligation":291000000.0,"Current Capital Lease Obligation":61000000.0,"Current Debt":230000000.0,"Other Current Borrowings":230000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":567000000.0,"Current Accrued Expenses":151000000.0,"Interest Payable":63000000.0,"Payables":416000000.0,"Other Payable":null,"Total Tax Payable":67000000.0,"Income Tax Payable":1000000.0,"Accounts Payable":349000000.0,"Total Assets":18653000000.0,"Total Non Current Assets":15230000000.0,"Other Non Current Assets":730000000.0,"Goodwill And Other Intangible Assets":4069000000.0,"Other Intangible Assets":462000000.0,"Goodwill":3607000000.0,"Net PPE":10431000000.0,"Accumulated Depreciation":-4916000000.0,"Gross PPE":15347000000.0,"Construction In Progress":null,"Other Properties":15347000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":3423000000.0,"Other Current Assets":111000000.0,"Assets Held For Sale Current":1224000000.0,"Restricted Cash":13000000.0,"Inventory":1034000000.0,"Inventories Adjustments Allowances":-506000000.0,"Finished Goods":null,"Work In Process":17000000.0,"Raw Materials":166000000.0,"Receivables":984000000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":984000000.0,"Cash Cash Equivalents And Short Term Investments":57000000.0,"Cash And Cash Equivalents":57000000.0},"2025-06-30":{"Ordinary Shares Number":60305739.0,"Share Issued":60305739.0,"Net Debt":5191000000.0,"Total Debt":5809000000.0,"Tangible Book Value":4873000000.0,"Invested Capital":14779000000.0,"Working Capital":1374000000.0,"Net Tangible Assets":4873000000.0,"Capital Lease Obligations":393000000.0,"Common Stock Equity":9363000000.0,"Total Capitalization":14654000000.0,"Total Equity Gross Minority Interest":9366000000.0,"Minority Interest":3000000.0,"Stockholders Equity":9363000000.0,"Gains Losses Not Affecting Retained Earnings":-9000000.0,"Other Equity Adjustments":-9000000.0,"Retained Earnings":5809000000.0,"Additional Paid In Capital":3562000000.0,"Capital Stock":1000000.0,"Common Stock":1000000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":8704000000.0,"Total Non Current Liabilities Net Minority Interest":7685000000.0,"Other Non Current Liabilities":541000000.0,"Non Current Deferred Liabilities":1178000000.0,"Non Current Deferred Taxes Liabilities":1178000000.0,"Long Term Debt And Capital Lease Obligation":5622000000.0,"Long Term Capital Lease Obligation":331000000.0,"Long Term Debt":5291000000.0,"Long Term Provisions":344000000.0,"Current Liabilities":1019000000.0,"Other Current Liabilities":174000000.0,"Current Debt And Capital Lease Obligation":187000000.0,"Current Capital Lease Obligation":62000000.0,"Current Debt":125000000.0,"Other Current Borrowings":125000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":658000000.0,"Current Accrued Expenses":101000000.0,"Interest Payable":39000000.0,"Payables":557000000.0,"Other Payable":null,"Total Tax Payable":221000000.0,"Income Tax Payable":156000000.0,"Accounts Payable":336000000.0,"Total Assets":18070000000.0,"Total Non Current Assets":15677000000.0,"Other Non Current Assets":681000000.0,"Goodwill And Other Intangible Assets":4490000000.0,"Other Intangible Assets":713000000.0,"Goodwill":3777000000.0,"Net PPE":10506000000.0,"Accumulated Depreciation":-5227000000.0,"Gross PPE":15733000000.0,"Construction In Progress":null,"Other Properties":15733000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":2393000000.0,"Other Current Assets":98000000.0,"Assets Held For Sale Current":null,"Restricted Cash":11000000.0,"Inventory":1155000000.0,"Inventories Adjustments Allowances":-520000000.0,"Finished Goods":null,"Work In Process":27000000.0,"Raw Materials":253000000.0,"Receivables":904000000.0,"Receivables Adjustments Allowances":null,"Other Receivables":null,"Accounts Receivable":904000000.0,"Cash Cash Equivalents And Short Term Investments":225000000.0,"Cash And Cash Equivalents":225000000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"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,"Long Term Provisions":373000000.0,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":125000000.0,"Other Current Borrowings":125000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":69000000.0,"Payables":null,"Other Payable":null,"Total Tax Payable":null,"Income Tax Payable":125000000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":null,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Receivables Adjustments Allowances":null,"Other 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,"Preferred Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Other Non Current Liabilities":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":423000000.0,"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":125000000.0,"Line Of Credit":0.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":45000000.0,"Payables":null,"Other Payable":44000000.0,"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,"Construction In Progress":286000000.0,"Other Properties":null,"Machinery Furniture Equipment":5451000000.0,"Buildings And Improvements":160000000.0,"Land And Improvements":1786000000.0,"Properties":6306000000.0,"Current Assets":null,"Other Current Assets":null,"Assets Held For Sale Current":15000000.0,"Restricted Cash":0.0,"Inventory":null,"Inventories Adjustments Allowances":null,"Finished Goods":1316000000.0,"Work In Process":null,"Raw Materials":null,"Receivables":null,"Receivables Adjustments Allowances":-8000000.0,"Other Receivables":8000000.0,"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":-3600000.0,"Tax Rate For Calcs":0.2,"Normalized EBITDA":601000000.0,"Total Unusual Items":-18000000.0,"Total Unusual Items Excluding Goodwill":-18000000.0,"Net Income From Continuing Operation Net Minority Interest":256000000.0,"Reconciled Depreciation":204000000.0,"Reconciled Cost Of Revenue":1452000000.0,"EBITDA":583000000.0,"EBIT":379000000.0,"Net Interest Income":-59000000.0,"Interest Expense":59000000.0,"Normalized Income":270400000.0,"Net Income From Continuing And Discontinued Operation":251000000.0,"Total Expenses":1557000000.0,"Total Operating Income As Reported":372000000.0,"Diluted Average Shares":60200000.0,"Basic Average Shares":60100000.0,"Diluted EPS":4.17,"Basic EPS":4.18,"Diluted NI Availto Com Stockholders":251000000.0,"Net Income Common Stockholders":251000000.0,"Net Income":251000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":251000000.0,"Net Income Discontinuous Operations":-5000000.0,"Net Income Continuous Operations":256000000.0,"Tax Provision":64000000.0,"Pretax Income":320000000.0,"Other Income Expense":-11000000.0,"Other Non Operating Income Expenses":7000000.0,"Special Income Charges":-18000000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-59000000.0,"Interest Expense Non Operating":59000000.0,"Operating Income":390000000.0,"Operating Expense":105000000.0,"Other Operating Expenses":-11000000.0,"Selling General And Administration":116000000.0,"Gross Profit":495000000.0,"Cost Of Revenue":1452000000.0,"Total Revenue":1947000000.0,"Operating Revenue":1947000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-1615000.0,"Tax Rate For Calcs":0.323,"Normalized EBITDA":345000000.0,"Total Unusual Items":-5000000.0,"Total Unusual Items Excluding Goodwill":-5000000.0,"Net Income From Continuing Operation Net Minority Interest":79000000.0,"Reconciled Depreciation":167000000.0,"Reconciled Cost Of Revenue":1052000000.0,"EBITDA":340000000.0,"EBIT":173000000.0,"Net Interest Income":-56000000.0,"Interest Expense":56000000.0,"Normalized Income":82385000.0,"Net Income From Continuing And Discontinued Operation":1513000000.0,"Total Expenses":1195000000.0,"Total Operating Income As Reported":null,"Diluted Average Shares":60400000.0,"Basic Average Shares":60300000.0,"Diluted EPS":25.06,"Basic EPS":25.11,"Diluted NI Availto Com Stockholders":1513000000.0,"Net Income Common Stockholders":1513000000.0,"Net Income":1513000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":1513000000.0,"Net Income Discontinuous Operations":1434000000.0,"Net Income Continuous Operations":79000000.0,"Tax Provision":38000000.0,"Pretax Income":117000000.0,"Other Income Expense":6000000.0,"Other Non Operating Income Expenses":11000000.0,"Special Income Charges":-5000000.0,"Restructuring And Mergern Acquisition":5000000.0,"Net Non Operating Interest Income Expense":-56000000.0,"Interest Expense Non Operating":56000000.0,"Operating Income":167000000.0,"Operating Expense":143000000.0,"Other Operating Expenses":10000000.0,"Selling General And Administration":133000000.0,"Gross Profit":310000000.0,"Cost Of Revenue":1052000000.0,"Total Revenue":1362000000.0,"Operating Revenue":1362000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1483870.967742,"Tax Rate For Calcs":0.164875,"Normalized EBITDA":503000000.0,"Total Unusual Items":-9000000.0,"Total Unusual Items Excluding Goodwill":-9000000.0,"Net Income From Continuing Operation Net Minority Interest":233000000.0,"Reconciled Depreciation":157000000.0,"Reconciled Cost Of Revenue":1066000000.0,"EBITDA":494000000.0,"EBIT":337000000.0,"Net Interest Income":-58000000.0,"Interest Expense":58000000.0,"Normalized Income":240516129.032258,"Net Income From Continuing And Discontinued Operation":279000000.0,"Total Expenses":1183000000.0,"Total Operating Income As Reported":null,"Diluted Average Shares":60500000.0,"Basic Average Shares":60300000.0,"Diluted EPS":4.62,"Basic EPS":4.63,"Diluted NI Availto Com Stockholders":279000000.0,"Net Income Common Stockholders":279000000.0,"Net Income":279000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":279000000.0,"Net Income Discontinuous Operations":46000000.0,"Net Income Continuous Operations":233000000.0,"Tax Provision":46000000.0,"Pretax Income":279000000.0,"Other Income Expense":-13000000.0,"Other Non Operating Income Expenses":-4000000.0,"Special Income Charges":-9000000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-58000000.0,"Interest Expense Non Operating":58000000.0,"Operating Income":350000000.0,"Operating Expense":117000000.0,"Other Operating Expenses":14000000.0,"Selling General And Administration":103000000.0,"Gross Profit":467000000.0,"Cost Of Revenue":1066000000.0,"Total Revenue":1533000000.0,"Operating Revenue":1533000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-988888.888889,"Tax Rate For Calcs":0.197778,"Normalized EBITDA":673000000.0,"Total Unusual Items":-5000000.0,"Total Unusual Items Excluding Goodwill":-5000000.0,"Net Income From Continuing Operation Net Minority Interest":361000000.0,"Reconciled Depreciation":159000000.0,"Reconciled Cost Of Revenue":1235000000.0,"EBITDA":668000000.0,"EBIT":509000000.0,"Net Interest Income":-59000000.0,"Interest Expense":59000000.0,"Normalized Income":365011111.111111,"Net Income From Continuing And Discontinued Operation":414000000.0,"Total Expenses":1336000000.0,"Total Operating Income As Reported":null,"Diluted Average Shares":60400000.0,"Basic Average Shares":60300000.0,"Diluted EPS":6.85,"Basic EPS":6.86,"Diluted NI Availto Com Stockholders":414000000.0,"Net Income Common Stockholders":414000000.0,"Net Income":414000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":414000000.0,"Net Income Discontinuous Operations":53000000.0,"Net Income Continuous Operations":361000000.0,"Tax Provision":89000000.0,"Pretax Income":450000000.0,"Other Income Expense":-1000000.0,"Other Non Operating Income Expenses":4000000.0,"Special Income Charges":-5000000.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":-59000000.0,"Interest Expense Non Operating":59000000.0,"Operating Income":510000000.0,"Operating Expense":101000000.0,"Other Operating Expenses":-9000000.0,"Selling General And Administration":110000000.0,"Gross Profit":611000000.0,"Cost Of Revenue":1235000000.0,"Total Revenue":1846000000.0,"Operating Revenue":1846000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-400000.0,"Tax Rate For Calcs":0.2,"Normalized EBITDA":591000000.0,"Total Unusual Items":-2000000.0,"Total Unusual Items Excluding Goodwill":-2000000.0,"Net Income From Continuing Operation Net Minority Interest":292000000.0,"Reconciled Depreciation":167000000.0,"Reconciled Cost Of Revenue":1113000000.0,"EBITDA":589000000.0,"EBIT":422000000.0,"Net Interest Income":-57000000.0,"Interest Expense":57000000.0,"Normalized Income":293600000.0,"Net Income From Continuing And Discontinued Operation":328000000.0,"Total Expenses":1194000000.0,"Total Operating Income As Reported":413000000.0,"Diluted Average Shares":60400000.0,"Basic Average Shares":60300000.0,"Diluted EPS":5.43,"Basic EPS":5.44,"Diluted NI Availto Com Stockholders":328000000.0,"Net Income Common Stockholders":328000000.0,"Net Income":328000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":328000000.0,"Net Income Discontinuous Operations":36000000.0,"Net Income Continuous Operations":292000000.0,"Tax Provision":73000000.0,"Pretax Income":365000000.0,"Other Income Expense":7000000.0,"Other Non Operating Income Expenses":9000000.0,"Special Income Charges":-2000000.0,"Restructuring And Mergern Acquisition":2000000.0,"Net Non Operating Interest Income Expense":-57000000.0,"Interest Expense Non Operating":57000000.0,"Operating Income":415000000.0,"Operating Expense":81000000.0,"Other Operating Expenses":-23000000.0,"Selling General And Administration":104000000.0,"Gross Profit":496000000.0,"Cost Of Revenue":1113000000.0,"Total Revenue":1609000000.0,"Operating Revenue":1609000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":179000000.0,"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 Discontinuous Operations":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,"Restructuring And Mergern Acquisition":2000000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Discontinuous Operations":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,"Restructuring And Mergern Acquisition":6000000.0,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":null,"Selling General And Administration":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":-16000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-259000000.0,"Issuance Of Debt":910000000.0,"Capital Expenditure":-128000000.0,"Interest Paid Supplemental Data":78000000.0,"Income Tax Paid Supplemental Data":296000000.0,"End Cash Position":120000000.0,"Beginning Cash Position":273000000.0,"Changes In Cash":-153000000.0,"Financing Cash Flow":596000000.0,"Cash Flow From Continuing Financing Activities":596000000.0,"Net Other Financing Charges":-3000000.0,"Proceeds From Stock Option Exercised":-1000000.0,"Cash Dividends Paid":-51000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":651000000.0,"Net Long Term Debt Issuance":651000000.0,"Long Term Debt Payments":-259000000.0,"Long Term Debt Issuance":910000000.0,"Investing Cash Flow":-861000000.0,"Cash Flow From Continuing Investing Activities":-861000000.0,"Net Other Investing Changes":null,"Net Business Purchase And Sale":-736000000.0,"Sale Of Business":-3000000.0,"Purchase Of Business":-733000000.0,"Net PPE Purchase And Sale":-128000000.0,"Purchase Of PPE":-128000000.0,"Operating Cash Flow":112000000.0,"Cash Flow From Continuing Operating Activities":112000000.0,"Change In Working Capital":-329000000.0,"Change In Other Working Capital":-220000000.0,"Change In Payables And Accrued Expense":20000000.0,"Change In Payable":20000000.0,"Change In Account Payable":20000000.0,"Change In Inventory":83000000.0,"Change In Receivables":-212000000.0,"Changes In Account Receivables":-212000000.0,"Other Non Cash Items":-13000000.0,"Stock Based Compensation":10000000.0,"Deferred Tax":1000000.0,"Deferred Income Tax":1000000.0,"Depreciation Amortization Depletion":204000000.0,"Operating Gains Losses":-12000000.0,"Gain Loss On Sale Of Business":-12000000.0,"Net Income From Continuing Operations":251000000.0},"2026-03-31":{"Free Cash Flow":41000000.0,"Repurchase Of Capital Stock":-200000000.0,"Repayment Of Debt":-211000000.0,"Issuance Of Debt":175000000.0,"Capital Expenditure":-186000000.0,"Interest Paid Supplemental Data":32000000.0,"Income Tax Paid Supplemental Data":0.0,"End Cash Position":273000000.0,"Beginning Cash Position":67000000.0,"Changes In Cash":206000000.0,"Financing Cash Flow":-314000000.0,"Cash Flow From Continuing Financing Activities":-314000000.0,"Net Other Financing Charges":-1000000.0,"Proceeds From Stock Option Exercised":-26000000.0,"Cash Dividends Paid":-51000000.0,"Net Common Stock Issuance":-200000000.0,"Common Stock Payments":-200000000.0,"Net Issuance Payments Of Debt":-36000000.0,"Net Long Term Debt Issuance":-36000000.0,"Long Term Debt Payments":-211000000.0,"Long Term Debt Issuance":175000000.0,"Investing Cash Flow":293000000.0,"Cash Flow From Continuing Investing Activities":293000000.0,"Net Other Investing Changes":7000000.0,"Net Business Purchase And Sale":472000000.0,"Sale Of Business":472000000.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-186000000.0,"Purchase Of PPE":-186000000.0,"Operating Cash Flow":227000000.0,"Cash Flow From Continuing Operating Activities":227000000.0,"Change In Working Capital":201000000.0,"Change In Other Working Capital":245000000.0,"Change In Payables And Accrued Expense":35000000.0,"Change In Payable":35000000.0,"Change In Account Payable":35000000.0,"Change In Inventory":-22000000.0,"Change In Receivables":-57000000.0,"Changes In Account Receivables":-57000000.0,"Other Non Cash Items":3000000.0,"Stock Based Compensation":31000000.0,"Deferred Tax":277000000.0,"Deferred Income Tax":277000000.0,"Depreciation Amortization Depletion":167000000.0,"Operating Gains Losses":-1965000000.0,"Gain Loss On Sale Of Business":-1965000000.0,"Net Income From Continuing Operations":1513000000.0},"2025-12-31":{"Free Cash Flow":424000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-336000000.0,"Issuance Of Debt":130000000.0,"Capital Expenditure":-205000000.0,"Interest Paid Supplemental Data":80000000.0,"Income Tax Paid Supplemental Data":30000000.0,"End Cash Position":67000000.0,"Beginning Cash Position":70000000.0,"Changes In Cash":-3000000.0,"Financing Cash Flow":-257000000.0,"Cash Flow From Continuing Financing Activities":-257000000.0,"Net Other Financing Charges":1000000.0,"Proceeds From Stock Option Exercised":-2000000.0,"Cash Dividends Paid":-50000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-206000000.0,"Net Long Term Debt Issuance":-206000000.0,"Long Term Debt Payments":-336000000.0,"Long Term Debt Issuance":130000000.0,"Investing Cash Flow":-375000000.0,"Cash Flow From Continuing Investing Activities":-375000000.0,"Net Other Investing Changes":3000000.0,"Net Business Purchase And Sale":-173000000.0,"Sale Of Business":9000000.0,"Purchase Of Business":-182000000.0,"Net PPE Purchase And Sale":-205000000.0,"Purchase Of PPE":-205000000.0,"Operating Cash Flow":629000000.0,"Cash Flow From Continuing Operating Activities":629000000.0,"Change In Working Capital":176000000.0,"Change In Other Working Capital":1000000.0,"Change In Payables And Accrued Expense":-43000000.0,"Change In Payable":-43000000.0,"Change In Account Payable":-43000000.0,"Change In Inventory":-40000000.0,"Change In Receivables":258000000.0,"Changes In Account Receivables":258000000.0,"Other Non Cash Items":20000000.0,"Stock Based Compensation":4000000.0,"Deferred Tax":-6000000.0,"Deferred Income Tax":-6000000.0,"Depreciation Amortization Depletion":157000000.0,"Operating Gains Losses":-1000000.0,"Gain Loss On Sale Of Business":-1000000.0,"Net Income From Continuing Operations":279000000.0},"2025-09-30":{"Free Cash Flow":361000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-410000000.0,"Issuance Of Debt":510000000.0,"Capital Expenditure":-190000000.0,"Interest Paid Supplemental Data":34000000.0,"Income Tax Paid Supplemental Data":130000000.0,"End Cash Position":70000000.0,"Beginning Cash Position":236000000.0,"Changes In Cash":-166000000.0,"Financing Cash Flow":44000000.0,"Cash Flow From Continuing Financing Activities":44000000.0,"Net Other Financing Charges":-6000000.0,"Proceeds From Stock Option Exercised":0.0,"Cash Dividends Paid":-50000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":100000000.0,"Net Long Term Debt Issuance":100000000.0,"Long Term Debt Payments":-410000000.0,"Long Term Debt Issuance":510000000.0,"Investing Cash Flow":-761000000.0,"Cash Flow From Continuing Investing Activities":-761000000.0,"Net Other Investing Changes":6000000.0,"Net Business Purchase And Sale":-576000000.0,"Sale Of Business":11000000.0,"Purchase Of Business":-587000000.0,"Net PPE Purchase And Sale":-190000000.0,"Purchase Of PPE":-190000000.0,"Operating Cash Flow":551000000.0,"Cash Flow From Continuing Operating Activities":551000000.0,"Change In Working Capital":-83000000.0,"Change In Other Working Capital":-68000000.0,"Change In Payables And Accrued Expense":16000000.0,"Change In Payable":16000000.0,"Change In Account Payable":16000000.0,"Change In Inventory":52000000.0,"Change In Receivables":-83000000.0,"Changes In Account Receivables":-83000000.0,"Other Non Cash Items":-1000000.0,"Stock Based Compensation":5000000.0,"Deferred Tax":66000000.0,"Deferred Income Tax":66000000.0,"Depreciation Amortization Depletion":159000000.0,"Operating Gains Losses":-9000000.0,"Gain Loss On Sale Of Business":-9000000.0,"Net Income From Continuing Operations":414000000.0},"2025-06-30":{"Free Cash Flow":208000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-7000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-179000000.0,"Interest Paid Supplemental Data":84000000.0,"Income Tax Paid Supplemental Data":31000000.0,"End Cash Position":236000000.0,"Beginning Cash Position":101000000.0,"Changes In Cash":135000000.0,"Financing Cash Flow":-62000000.0,"Cash Flow From Continuing Financing Activities":-62000000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":-8000000.0,"Cash Dividends Paid":-48000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-7000000.0,"Net Long Term Debt Issuance":-7000000.0,"Long Term Debt Payments":-7000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-190000000.0,"Cash Flow From Continuing Investing Activities":-190000000.0,"Net Other Investing Changes":-4000000.0,"Net Business Purchase And Sale":-8000000.0,"Sale Of Business":16000000.0,"Purchase Of Business":-24000000.0,"Net PPE Purchase And Sale":-179000000.0,"Purchase Of PPE":-179000000.0,"Operating Cash Flow":387000000.0,"Cash Flow From Continuing Operating Activities":387000000.0,"Change In Working Capital":-99000000.0,"Change In Other Working Capital":22000000.0,"Change In Payables And Accrued Expense":24000000.0,"Change In Payable":24000000.0,"Change In Account Payable":24000000.0,"Change In Inventory":15000000.0,"Change In Receivables":-160000000.0,"Changes In Account Receivables":-160000000.0,"Other Non Cash Items":-5000000.0,"Stock Based Compensation":6000000.0,"Deferred Tax":6000000.0,"Deferred Income Tax":6000000.0,"Depreciation Amortization Depletion":167000000.0,"Operating Gains Losses":-16000000.0,"Gain Loss On Sale Of Business":-16000000.0,"Net Income From Continuing Operations":328000000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-21000000.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":-11000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":null}}}