{"ticker":"MOG-B","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":33448446.0,"Share Issued":33448446.0,"Net Debt":841168000.0,"Total Debt":907989000.0,"Tangible Book Value":1295083000.0,"Invested Capital":3129884000.0,"Working Capital":1356200000.0,"Net Tangible Assets":1295083000.0,"Common Stock Equity":2221895000.0,"Total Capitalization":3128321000.0,"Total Equity Gross Minority Interest":2221895000.0,"Stockholders Equity":2221895000.0,"Other Equity Interest":-411397000.0,"Gains Losses Not Affecting Retained Earnings":-517344000.0,"Other Equity Adjustments":-166883000.0,"Minimum Pension Liabilities":-350461000.0,"Treasury Stock":1264428000.0,"Retained Earnings":3119054000.0,"Additional Paid In Capital":1244730000.0,"Capital Stock":51280000.0,"Common Stock":51280000.0,"Total Liabilities Net Minority Interest":2549285000.0,"Total Non Current Liabilities Net Minority Interest":1302181000.0,"Other Non Current Liabilities":209825000.0,"Employee Benefits":153689000.0,"Non Current Pension And Other Postretirement Benefit Plans":153689000.0,"Non Current Deferred Liabilities":32241000.0,"Non Current Deferred Taxes Liabilities":32241000.0,"Long Term Debt And Capital Lease Obligation":906426000.0,"Long Term Debt":906426000.0,"Current Liabilities":1247104000.0,"Current Deferred Liabilities":486574000.0,"Current Deferred Revenue":486574000.0,"Current Debt And Capital Lease Obligation":1563000.0,"Current Debt":1563000.0,"Pensionand Other Post Retirement Benefit Plans Current":184313000.0,"Current Provisions":84173000.0,"Payables And Accrued Expenses":490481000.0,"Current Accrued Expenses":138892000.0,"Payables":351589000.0,"Total Tax Payable":27964000.0,"Income Tax Payable":27964000.0,"Accounts Payable":323625000.0,"Total Assets":4771180000.0,"Total Non Current Assets":2167876000.0,"Other Non Current Assets":79059000.0,"Non Current Deferred Assets":31012000.0,"Non Current Deferred Taxes Assets":31012000.0,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":926812000.0,"Other Intangible Assets":57627000.0,"Goodwill":869185000.0,"Net PPE":1130993000.0,"Accumulated Depreciation":-1032932000.0,"Gross PPE":2163925000.0,"Other Properties":54753000.0,"Machinery Furniture Equipment":1322616000.0,"Buildings And Improvements":753271000.0,"Land And Improvements":33285000.0,"Properties":0.0,"Current Assets":2603304000.0,"Other Current Assets":115456000.0,"Restricted Cash":931000.0,"Inventory":933939000.0,"Finished Goods":97005000.0,"Work In Process":308664000.0,"Raw Materials":528270000.0,"Receivables":1486157000.0,"Receivables Adjustments Allowances":-4470000.0,"Other Receivables":854273000.0,"Accounts Receivable":636354000.0,"Cash Cash Equivalents And Short Term Investments":66821000.0,"Cash And Cash Equivalents":66821000.0},"2026-03-31":{"Treasury Shares Number":17831267.0,"Ordinary Shares Number":33448446.0,"Share Issued":51279713.0,"Net Debt":932272000.0,"Total Debt":1239825000.0,"Tangible Book Value":1168426000.0,"Invested Capital":3342305000.0,"Working Capital":1127540000.0,"Net Tangible Assets":1168426000.0,"Common Stock Equity":2102480000.0,"Total Capitalization":2842305000.0,"Total Equity Gross Minority Interest":2102480000.0,"Stockholders Equity":2102480000.0,"Other Equity Interest":-279828000.0,"Gains Losses Not Affecting Retained Earnings":-414725000.0,"Other Equity Adjustments":-161347000.0,"Minimum Pension Liabilities":-253378000.0,"Treasury Stock":1252323000.0,"Retained Earnings":2976532000.0,"Additional Paid In Capital":1021544000.0,"Capital Stock":51280000.0,"Common Stock":51280000.0,"Total Liabilities Net Minority Interest":2800118000.0,"Total Non Current Liabilities Net Minority Interest":1134117000.0,"Other Non Current Liabilities":196012000.0,"Employee Benefits":152791000.0,"Non Current Pension And Other Postretirement Benefit Plans":152791000.0,"Non Current Deferred Liabilities":45489000.0,"Non Current Deferred Taxes Liabilities":45489000.0,"Long Term Debt And Capital Lease Obligation":739825000.0,"Long Term Debt":739825000.0,"Current Liabilities":1666001000.0,"Current Deferred Liabilities":469206000.0,"Current Deferred Revenue":469206000.0,"Current Debt And Capital Lease Obligation":500000000.0,"Current Debt":500000000.0,"Pensionand Other Post Retirement Benefit Plans Current":139630000.0,"Current Provisions":81217000.0,"Payables And Accrued Expenses":475948000.0,"Current Accrued Expenses":127808000.0,"Payables":348140000.0,"Total Tax Payable":20056000.0,"Income Tax Payable":20056000.0,"Accounts Payable":328084000.0,"Total Assets":4902598000.0,"Total Non Current Assets":2109057000.0,"Other Non Current Assets":53851000.0,"Non Current Deferred Assets":6903000.0,"Non Current Deferred Taxes Assets":6903000.0,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":934054000.0,"Other Intangible Assets":60544000.0,"Goodwill":873510000.0,"Net PPE":1114249000.0,"Accumulated Depreciation":-1021877000.0,"Gross PPE":2136126000.0,"Other Properties":54149000.0,"Machinery Furniture Equipment":1297684000.0,"Buildings And Improvements":750812000.0,"Land And Improvements":33481000.0,"Properties":0.0,"Current Assets":2793541000.0,"Other Current Assets":105830000.0,"Restricted Cash":679000.0,"Inventory":931804000.0,"Finished Goods":94229000.0,"Work In Process":495583000.0,"Raw Materials":341992000.0,"Receivables":1447675000.0,"Receivables Adjustments Allowances":-4449000.0,"Other Receivables":867415000.0,"Accounts Receivable":584709000.0,"Cash Cash Equivalents And Short Term Investments":307553000.0,"Cash And Cash Equivalents":307553000.0},"2025-12-31":{"Treasury Shares Number":19528491.0,"Ordinary Shares Number":31751222.0,"Share Issued":51279713.0,"Net Debt":983641000.0,"Total Debt":1057000000.0,"Tangible Book Value":1125184000.0,"Invested Capital":3122800000.0,"Working Capital":1397661000.0,"Net Tangible Assets":1125184000.0,"Common Stock Equity":2065800000.0,"Total Capitalization":3118112000.0,"Total Equity Gross Minority Interest":2065800000.0,"Stockholders Equity":2065800000.0,"Other Equity Interest":-214872000.0,"Gains Losses Not Affecting Retained Earnings":-353381000.0,"Other Equity Adjustments":-151796000.0,"Minimum Pension Liabilities":-201585000.0,"Treasury Stock":1241614000.0,"Retained Earnings":2904206000.0,"Additional Paid In Capital":920181000.0,"Capital Stock":51280000.0,"Common Stock":51280000.0,"Total Liabilities Net Minority Interest":2486093000.0,"Total Non Current Liabilities Net Minority Interest":1433459000.0,"Other Non Current Liabilities":192039000.0,"Employee Benefits":156083000.0,"Non Current Pension And Other Postretirement Benefit Plans":156083000.0,"Non Current Deferred Liabilities":33025000.0,"Non Current Deferred Taxes Liabilities":33025000.0,"Long Term Debt And Capital Lease Obligation":1052312000.0,"Long Term Debt":1052312000.0,"Current Liabilities":1052634000.0,"Current Deferred Liabilities":410447000.0,"Current Deferred Revenue":410447000.0,"Current Debt And Capital Lease Obligation":4688000.0,"Current Debt":4688000.0,"Pensionand Other Post Retirement Benefit Plans Current":120515000.0,"Current Provisions":80863000.0,"Payables And Accrued Expenses":436121000.0,"Current Accrued Expenses":119054000.0,"Payables":317067000.0,"Total Tax Payable":21864000.0,"Income Tax Payable":21864000.0,"Accounts Payable":295203000.0,"Total Assets":4551893000.0,"Total Non Current Assets":2101598000.0,"Other Non Current Assets":53693000.0,"Non Current Deferred Assets":6700000.0,"Non Current Deferred Taxes Assets":6700000.0,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":940616000.0,"Other Intangible Assets":63558000.0,"Goodwill":877058000.0,"Net PPE":1100589000.0,"Accumulated Depreciation":-1011670000.0,"Gross PPE":2112259000.0,"Other Properties":57586000.0,"Machinery Furniture Equipment":1273924000.0,"Buildings And Improvements":746957000.0,"Land And Improvements":33792000.0,"Properties":0.0,"Current Assets":2450295000.0,"Other Current Assets":88910000.0,"Restricted Cash":435000.0,"Inventory":915691000.0,"Finished Goods":93535000.0,"Work In Process":510284000.0,"Raw Materials":311872000.0,"Receivables":1371900000.0,"Receivables Adjustments Allowances":-3487000.0,"Other Receivables":846254000.0,"Accounts Receivable":529133000.0,"Cash Cash Equivalents And Short Term Investments":73359000.0,"Cash And Cash Equivalents":73359000.0},"2025-09-30":{"Treasury Shares Number":19617408.0,"Ordinary Shares Number":31662305.0,"Share Issued":51279713.0,"Net Debt":883673000.0,"Total Debt":945686000.0,"Tangible Book Value":1084141000.0,"Invested Capital":2938241000.0,"Working Capital":1250912000.0,"Net Tangible Assets":1084141000.0,"Common Stock Equity":1992555000.0,"Total Capitalization":2936678000.0,"Total Equity Gross Minority Interest":1992555000.0,"Stockholders Equity":1992555000.0,"Other Equity Interest":-195491000.0,"Gains Losses Not Affecting Retained Earnings":-327910000.0,"Other Equity Adjustments":-157719000.0,"Minimum Pension Liabilities":-170191000.0,"Treasury Stock":1209200000.0,"Retained Earnings":2834548000.0,"Additional Paid In Capital":839328000.0,"Capital Stock":51280000.0,"Common Stock":51280000.0,"Total Liabilities Net Minority Interest":2433500000.0,"Total Non Current Liabilities Net Minority Interest":1314432000.0,"Other Non Current Liabilities":180491000.0,"Employee Benefits":157218000.0,"Non Current Pension And Other Postretirement Benefit Plans":157218000.0,"Non Current Deferred Liabilities":32600000.0,"Non Current Deferred Taxes Liabilities":32600000.0,"Long Term Debt And Capital Lease Obligation":944123000.0,"Long Term Debt":944123000.0,"Current Liabilities":1119068000.0,"Current Deferred Liabilities":372988000.0,"Current Deferred Revenue":372988000.0,"Current Debt And Capital Lease Obligation":1563000.0,"Current Debt":1563000.0,"Pensionand Other Post Retirement Benefit Plans Current":163059000.0,"Current Provisions":84360000.0,"Payables And Accrued Expenses":497098000.0,"Current Accrued Expenses":148304000.0,"Payables":348794000.0,"Total Tax Payable":30392000.0,"Income Tax Payable":30392000.0,"Accounts Payable":318402000.0,"Total Assets":4426055000.0,"Total Non Current Assets":2056075000.0,"Other Non Current Assets":52497000.0,"Non Current Deferred Assets":22459000.0,"Non Current Deferred Taxes Assets":22459000.0,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":null,"Investments In Other Ventures Under Equity Method":null,"Goodwill And Other Intangible Assets":908414000.0,"Other Intangible Assets":66101000.0,"Goodwill":842313000.0,"Net PPE":1072705000.0,"Accumulated Depreciation":-986100000.0,"Gross PPE":2058805000.0,"Other Properties":52799000.0,"Machinery Furniture Equipment":1235081000.0,"Buildings And Improvements":737053000.0,"Land And Improvements":33872000.0,"Properties":0.0,"Current Assets":2369980000.0,"Other Current Assets":142345000.0,"Restricted Cash":200000.0,"Inventory":914302000.0,"Finished Goods":92308000.0,"Work In Process":520315000.0,"Raw Materials":301679000.0,"Receivables":1251120000.0,"Receivables Adjustments Allowances":-2603000.0,"Other Receivables":769851000.0,"Accounts Receivable":483872000.0,"Cash Cash Equivalents And Short Term Investments":62013000.0,"Cash And Cash Equivalents":62013000.0},"2025-06-30":{"Treasury Shares Number":19754303.0,"Ordinary Shares Number":31525410.0,"Share Issued":51279713.0,"Net Debt":1023483000.0,"Total Debt":1081674000.0,"Tangible Book Value":1084430000.0,"Invested Capital":3025375000.0,"Working Capital":1413290000.0,"Net Tangible Assets":1084430000.0,"Common Stock Equity":1943701000.0,"Total Capitalization":3025375000.0,"Total Equity Gross Minority Interest":1943701000.0,"Stockholders Equity":1943701000.0,"Other Equity Interest":-173214000.0,"Gains Losses Not Affecting Retained Earnings":-309045000.0,"Other Equity Adjustments":-162003000.0,"Minimum Pension Liabilities":-147042000.0,"Treasury Stock":1205305000.0,"Retained Earnings":2810050000.0,"Additional Paid In Capital":769935000.0,"Capital Stock":51280000.0,"Common Stock":51280000.0,"Total Liabilities Net Minority Interest":2452873000.0,"Total Non Current Liabilities Net Minority Interest":1464259000.0,"Other Non Current Liabilities":177233000.0,"Employee Benefits":177688000.0,"Non Current Pension And Other Postretirement Benefit Plans":177688000.0,"Non Current Deferred Liabilities":27664000.0,"Non Current Deferred Taxes Liabilities":27664000.0,"Long Term Debt And Capital Lease Obligation":1081674000.0,"Long Term Debt":1081674000.0,"Current Liabilities":988614000.0,"Current Deferred Liabilities":298648000.0,"Current Deferred Revenue":298648000.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":162798000.0,"Current Provisions":69832000.0,"Payables And Accrued Expenses":457336000.0,"Current Accrued Expenses":137858000.0,"Payables":319478000.0,"Total Tax Payable":30318000.0,"Income Tax Payable":30318000.0,"Accounts Payable":289160000.0,"Total Assets":4396574000.0,"Total Non Current Assets":1994670000.0,"Other Non Current Assets":50207000.0,"Non Current Deferred Assets":37701000.0,"Non Current Deferred Taxes Assets":37701000.0,"Investments And Advances":6489000.0,"Other Investments":1580000.0,"Long Term Equity Investment":4909000.0,"Investmentsin Joint Venturesat Cost":2246000.0,"Investments In Other Ventures Under Equity Method":2663000.0,"Goodwill And Other Intangible Assets":859271000.0,"Other Intangible Assets":57182000.0,"Goodwill":802089000.0,"Net PPE":1041002000.0,"Accumulated Depreciation":-976851000.0,"Gross PPE":2017853000.0,"Other Properties":52877000.0,"Machinery Furniture Equipment":1198424000.0,"Buildings And Improvements":732508000.0,"Land And Improvements":34044000.0,"Properties":0.0,"Current Assets":2401904000.0,"Other Current Assets":153479000.0,"Restricted Cash":823000.0,"Inventory":924682000.0,"Finished Goods":94957000.0,"Work In Process":517865000.0,"Raw Materials":311860000.0,"Receivables":1264729000.0,"Receivables Adjustments Allowances":-6903000.0,"Other Receivables":777784000.0,"Accounts Receivable":493848000.0,"Cash Cash Equivalents And Short Term Investments":58191000.0,"Cash And Cash Equivalents":58191000.0},"2025-03-31":{"Treasury Shares Number":19755713.0,"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,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Other Equity Interest":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Minimum Pension Liabilities":null,"Treasury Stock":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,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Current Provisions":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,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Investments And Advances":null,"Other Investments":null,"Long Term Equity Investment":null,"Investmentsin Joint Venturesat Cost":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,"Restricted Cash":null,"Inventory":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}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":-3580800.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":194302000.0,"Total Unusual Items":-8952000.0,"Total Unusual Items Excluding Goodwill":-8952000.0,"Net Income From Continuing Operation Net Minority Interest":152025000.0,"Reconciled Depreciation":32148000.0,"Reconciled Cost Of Revenue":769299000.0,"EBITDA":185350000.0,"EBIT":153202000.0,"Net Interest Income":-15778000.0,"Interest Expense":15778000.0,"Normalized Income":157396200.0,"Net Income From Continuing And Discontinued Operation":152025000.0,"Total Expenses":953328000.0,"Diluted Average Shares":32075908.0,"Basic Average Shares":31676950.0,"Diluted EPS":4.74,"Basic EPS":4.8,"Diluted NI Availto Com Stockholders":152025000.0,"Net Income Common Stockholders":152025000.0,"Net Income":152025000.0,"Net Income Including Noncontrolling Interests":152025000.0,"Net Income Continuous Operations":152025000.0,"Tax Provision":-14601000.0,"Pretax Income":137424000.0,"Other Income Expense":-10015000.0,"Other Non Operating Income Expenses":-1063000.0,"Special Income Charges":-8952000.0,"Write Off":6684000.0,"Restructuring And Mergern Acquisition":2268000.0,"Net Non Operating Interest Income Expense":-15778000.0,"Interest Expense Non Operating":15778000.0,"Operating Income":163217000.0,"Operating Expense":184029000.0,"Research And Development":33040000.0,"Selling General And Administration":150989000.0,"Gross Profit":347246000.0,"Cost Of Revenue":769299000.0,"Total Revenue":1116545000.0,"Operating Revenue":1116545000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-373141.638868,"Tax Rate For Calcs":0.247935,"Normalized EBITDA":153899000.0,"Total Unusual Items":-1505000.0,"Total Unusual Items Excluding Goodwill":-1505000.0,"Net Income From Continuing Operation Net Minority Interest":81839000.0,"Reconciled Depreciation":28035000.0,"Reconciled Cost Of Revenue":764392000.0,"EBITDA":152394000.0,"EBIT":124359000.0,"Net Interest Income":-15540000.0,"Interest Expense":15540000.0,"Normalized Income":82970858.361132,"Net Income From Continuing And Discontinued Operation":81839000.0,"Total Expenses":927378000.0,"Diluted Average Shares":32102535.0,"Basic Average Shares":31715560.0,"Diluted EPS":2.55,"Basic EPS":2.58,"Diluted NI Availto Com Stockholders":81839000.0,"Net Income Common Stockholders":81839000.0,"Net Income":81839000.0,"Net Income Including Noncontrolling Interests":81839000.0,"Net Income Continuous Operations":81839000.0,"Tax Provision":26980000.0,"Pretax Income":108819000.0,"Other Income Expense":-210000.0,"Other Non Operating Income Expenses":1295000.0,"Special Income Charges":-1505000.0,"Write Off":null,"Restructuring And Mergern Acquisition":1505000.0,"Net Non Operating Interest Income Expense":-15540000.0,"Interest Expense Non Operating":15540000.0,"Operating Income":124569000.0,"Operating Expense":162986000.0,"Research And Development":26662000.0,"Selling General And Administration":136324000.0,"Gross Profit":287555000.0,"Cost Of Revenue":764392000.0,"Total Revenue":1051947000.0,"Operating Revenue":1051947000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-320595.10542,"Tax Rate For Calcs":0.220948,"Normalized EBITDA":147458000.0,"Total Unusual Items":-1451000.0,"Total Unusual Items Excluding Goodwill":-1451000.0,"Net Income From Continuing Operation Net Minority Interest":78851000.0,"Reconciled Depreciation":27598000.0,"Reconciled Cost Of Revenue":806106000.0,"EBITDA":146007000.0,"EBIT":118409000.0,"Net Interest Income":-17195000.0,"Interest Expense":17195000.0,"Normalized Income":79981404.89458,"Net Income From Continuing And Discontinued Operation":78851000.0,"Total Expenses":979699000.0,"Diluted Average Shares":32045389.0,"Basic Average Shares":31679982.0,"Diluted EPS":2.46,"Basic EPS":2.49,"Diluted NI Availto Com Stockholders":78851000.0,"Net Income Common Stockholders":78851000.0,"Net Income":78851000.0,"Net Income Including Noncontrolling Interests":78851000.0,"Net Income Continuous Operations":78851000.0,"Tax Provision":22363000.0,"Pretax Income":101214000.0,"Other Income Expense":-2238000.0,"Other Non Operating Income Expenses":-787000.0,"Special Income Charges":-1451000.0,"Write Off":null,"Restructuring And Mergern Acquisition":1451000.0,"Net Non Operating Interest Income Expense":-17195000.0,"Interest Expense Non Operating":17195000.0,"Operating Income":120647000.0,"Operating Expense":173593000.0,"Research And Development":24634000.0,"Selling General And Administration":148959000.0,"Gross Profit":294240000.0,"Cost Of Revenue":806106000.0,"Total Revenue":1100346000.0,"Operating Revenue":1100346000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-937862.887534,"Tax Rate For Calcs":0.281641,"Normalized EBITDA":141013000.0,"Total Unusual Items":-3330000.0,"Total Unusual Items Excluding Goodwill":-3330000.0,"Net Income From Continuing Operation Net Minority Interest":66454000.0,"Reconciled Depreciation":27440000.0,"Reconciled Cost Of Revenue":750915000.0,"EBITDA":137683000.0,"EBIT":110243000.0,"Net Interest Income":-17735000.0,"Interest Expense":17735000.0,"Normalized Income":68846137.112466,"Net Income From Continuing And Discontinued Operation":66454000.0,"Total Expenses":928878000.0,"Diluted Average Shares":32083845.0,"Basic Average Shares":31666286.0,"Diluted EPS":2.01,"Basic EPS":2.03,"Diluted NI Availto Com Stockholders":66454000.0,"Net Income Common Stockholders":66454000.0,"Net Income":66454000.0,"Net Income Including Noncontrolling Interests":66454000.0,"Net Income Continuous Operations":66454000.0,"Tax Provision":26054000.0,"Pretax Income":92508000.0,"Other Income Expense":-4985000.0,"Other Non Operating Income Expenses":-1655000.0,"Special Income Charges":-3330000.0,"Write Off":2374000.0,"Restructuring And Mergern Acquisition":956000.0,"Net Non Operating Interest Income Expense":-17735000.0,"Interest Expense Non Operating":17735000.0,"Operating Income":115228000.0,"Operating Expense":177963000.0,"Research And Development":23679000.0,"Selling General And Administration":154284000.0,"Gross Profit":293191000.0,"Cost Of Revenue":750915000.0,"Total Revenue":1044106000.0,"Operating Revenue":1044106000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1368930.49389,"Tax Rate For Calcs":0.234005,"Normalized EBITDA":125833000.0,"Total Unusual Items":-5850000.0,"Total Unusual Items Excluding Goodwill":-5850000.0,"Net Income From Continuing Operation Net Minority Interest":58486000.0,"Reconciled Depreciation":25840000.0,"Reconciled Cost Of Revenue":702752000.0,"EBITDA":119983000.0,"EBIT":94143000.0,"Net Interest Income":-17790000.0,"Interest Expense":17790000.0,"Normalized Income":62967069.50611,"Net Income From Continuing And Discontinued Operation":58486000.0,"Total Expenses":864406000.0,"Diluted Average Shares":31896949.0,"Basic Average Shares":31524999.0,"Diluted EPS":1.83,"Basic EPS":1.86,"Diluted NI Availto Com Stockholders":58486000.0,"Net Income Common Stockholders":58486000.0,"Net Income":58486000.0,"Net Income Including Noncontrolling Interests":58486000.0,"Net Income Continuous Operations":58486000.0,"Tax Provision":17867000.0,"Pretax Income":76353000.0,"Other Income Expense":-11033000.0,"Other Non Operating Income Expenses":-5183000.0,"Special Income Charges":-5850000.0,"Write Off":3000000.0,"Restructuring And Mergern Acquisition":2850000.0,"Net Non Operating Interest Income Expense":-17790000.0,"Interest Expense Non Operating":17790000.0,"Operating Income":105176000.0,"Operating Expense":161654000.0,"Research And Development":21906000.0,"Selling General And Administration":139748000.0,"Gross Profit":266830000.0,"Cost Of Revenue":702752000.0,"Total Revenue":969582000.0,"Operating Revenue":969582000.0},"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,"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,"Write Off":0.0,"Restructuring And Mergern Acquisition":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":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":132581000.0,"Repurchase Of Capital Stock":-12242000.0,"Repayment Of Debt":-818703000.0,"Issuance Of Debt":478222000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-27514000.0,"End Cash Position":67752000.0,"Beginning Cash Position":308232000.0,"Effect Of Exchange Rate Changes":433000.0,"Changes In Cash":-240913000.0,"Financing Cash Flow":-373048000.0,"Cash Flow From Continuing Financing Activities":-373048000.0,"Net Other Financing Charges":-55000.0,"Proceeds From Stock Option Exercised":-10767000.0,"Cash Dividends Paid":-9503000.0,"Common Stock Dividend Paid":-9503000.0,"Net Common Stock Issuance":-12242000.0,"Common Stock Payments":-12242000.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-340481000.0,"Net Long Term Debt Issuance":-340481000.0,"Long Term Debt Payments":-818703000.0,"Long Term Debt Issuance":478222000.0,"Investing Cash Flow":-27960000.0,"Cash Flow From Continuing Investing Activities":-27960000.0,"Net Other Investing Changes":-446000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-27514000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-27514000.0,"Operating Cash Flow":160095000.0,"Cash Flow From Continuing Operating Activities":160095000.0,"Change In Working Capital":-333000.0,"Change In Other Working Capital":-4309000.0,"Change In Payables And Accrued Expense":51652000.0,"Change In Accrued Expense":52417000.0,"Change In Payable":-765000.0,"Change In Account Payable":-3375000.0,"Change In Tax Payable":2610000.0,"Change In Income Tax Payable":2610000.0,"Change In Inventory":-7005000.0,"Change In Receivables":-40671000.0,"Changes In Account Receivables":-58460000.0,"Other Non Cash Items":-488000.0,"Stock Based Compensation":6187000.0,"Asset Impairment Charge":null,"Deferred Tax":-36128000.0,"Deferred Income Tax":-36128000.0,"Depreciation Amortization Depletion":32148000.0,"Depreciation And Amortization":32148000.0,"Amortization Cash Flow":2703000.0,"Amortization Of Intangibles":2703000.0,"Depreciation":29445000.0,"Net Income From Continuing Operations":152025000.0},"2026-03-31":{"Free Cash Flow":97796000.0,"Repurchase Of Capital Stock":-12584000.0,"Repayment Of Debt":-806205000.0,"Issuance Of Debt":988721000.0,"Issuance Of Capital Stock":386000.0,"Capital Expenditure":-31798000.0,"End Cash Position":308232000.0,"Beginning Cash Position":73794000.0,"Effect Of Exchange Rate Changes":-77000.0,"Changes In Cash":234515000.0,"Financing Cash Flow":137021000.0,"Cash Flow From Continuing Financing Activities":137021000.0,"Net Other Financing Charges":-2777000.0,"Proceeds From Stock Option Exercised":-21007000.0,"Cash Dividends Paid":-9513000.0,"Common Stock Dividend Paid":-9513000.0,"Net Common Stock Issuance":-12198000.0,"Common Stock Payments":-12584000.0,"Common Stock Issuance":386000.0,"Net Issuance Payments Of Debt":182516000.0,"Net Long Term Debt Issuance":182516000.0,"Long Term Debt Payments":-806205000.0,"Long Term Debt Issuance":988721000.0,"Investing Cash Flow":-32100000.0,"Cash Flow From Continuing Investing Activities":-32100000.0,"Net Other Investing Changes":-302000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-31798000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-31798000.0,"Operating Cash Flow":129594000.0,"Cash Flow From Continuing Operating Activities":129594000.0,"Change In Working Capital":3379000.0,"Change In Other Working Capital":54620000.0,"Change In Payables And Accrued Expense":50608000.0,"Change In Accrued Expense":27650000.0,"Change In Payable":22958000.0,"Change In Account Payable":34064000.0,"Change In Tax Payable":-11106000.0,"Change In Income Tax Payable":-11106000.0,"Change In Inventory":-21606000.0,"Change In Receivables":-80243000.0,"Changes In Account Receivables":-54755000.0,"Other Non Cash Items":-434000.0,"Stock Based Compensation":4770000.0,"Asset Impairment Charge":null,"Deferred Tax":12005000.0,"Deferred Income Tax":12005000.0,"Depreciation Amortization Depletion":28035000.0,"Depreciation And Amortization":28035000.0,"Amortization Cash Flow":2736000.0,"Amortization Of Intangibles":2736000.0,"Depreciation":25299000.0,"Net Income From Continuing Operations":81839000.0},"2025-12-31":{"Free Cash Flow":-79148000.0,"Repurchase Of Capital Stock":-37847000.0,"Repayment Of Debt":-266208000.0,"Issuance Of Debt":372900000.0,"Issuance Of Capital Stock":8090000.0,"Capital Expenditure":-34380000.0,"End Cash Position":73794000.0,"Beginning Cash Position":62213000.0,"Effect Of Exchange Rate Changes":98000.0,"Changes In Cash":11483000.0,"Financing Cash Flow":87722000.0,"Cash Flow From Continuing Financing Activities":87722000.0,"Net Other Financing Charges":-339000.0,"Proceeds From Stock Option Exercised":20319000.0,"Cash Dividends Paid":-9193000.0,"Common Stock Dividend Paid":-9193000.0,"Net Common Stock Issuance":-29757000.0,"Common Stock Payments":-37847000.0,"Common Stock Issuance":8090000.0,"Net Issuance Payments Of Debt":106692000.0,"Net Long Term Debt Issuance":106692000.0,"Long Term Debt Payments":-266208000.0,"Long Term Debt Issuance":372900000.0,"Investing Cash Flow":-31471000.0,"Cash Flow From Continuing Investing Activities":-31471000.0,"Net Other Investing Changes":-156000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":null,"Net PPE Purchase And Sale":-31315000.0,"Sale Of PPE":3065000.0,"Purchase Of PPE":-34380000.0,"Operating Cash Flow":-44768000.0,"Cash Flow From Continuing Operating Activities":-44768000.0,"Change In Working Capital":-171991000.0,"Change In Other Working Capital":21521000.0,"Change In Payables And Accrued Expense":-93912000.0,"Change In Accrued Expense":-54463000.0,"Change In Payable":-39449000.0,"Change In Account Payable":-26583000.0,"Change In Tax Payable":-12866000.0,"Change In Income Tax Payable":-12866000.0,"Change In Inventory":7095000.0,"Change In Receivables":-106695000.0,"Changes In Account Receivables":-46404000.0,"Other Non Cash Items":217000.0,"Stock Based Compensation":4955000.0,"Asset Impairment Charge":null,"Deferred Tax":15602000.0,"Deferred Income Tax":15602000.0,"Depreciation Amortization Depletion":27598000.0,"Depreciation And Amortization":27598000.0,"Amortization Cash Flow":2713000.0,"Amortization Of Intangibles":2713000.0,"Depreciation":24885000.0,"Net Income From Continuing Operations":78851000.0},"2025-09-30":{"Free Cash Flow":198933000.0,"Repurchase Of Capital Stock":-14899000.0,"Repayment Of Debt":-411465000.0,"Issuance Of Debt":272000000.0,"Issuance Of Capital Stock":8598000.0,"Capital Expenditure":-41690000.0,"End Cash Position":62213000.0,"Beginning Cash Position":59014000.0,"Effect Of Exchange Rate Changes":-1372000.0,"Changes In Cash":4571000.0,"Financing Cash Flow":-153194000.0,"Cash Flow From Continuing Financing Activities":-153194000.0,"Net Other Financing Charges":-142000.0,"Proceeds From Stock Option Exercised":1897000.0,"Cash Dividends Paid":-9183000.0,"Common Stock Dividend Paid":-9183000.0,"Net Common Stock Issuance":-6301000.0,"Common Stock Payments":-14899000.0,"Common Stock Issuance":8598000.0,"Net Issuance Payments Of Debt":-139465000.0,"Net Long Term Debt Issuance":-139465000.0,"Long Term Debt Payments":-411465000.0,"Long Term Debt Issuance":272000000.0,"Investing Cash Flow":-82858000.0,"Cash Flow From Continuing Investing Activities":-82858000.0,"Net Other Investing Changes":11000.0,"Net Business Purchase And Sale":-41179000.0,"Sale Of Business":0.0,"Purchase Of Business":-41179000.0,"Net PPE Purchase And Sale":-41690000.0,"Sale Of PPE":null,"Purchase Of PPE":-41690000.0,"Operating Cash Flow":240623000.0,"Cash Flow From Continuing Operating Activities":240623000.0,"Change In Working Capital":127697000.0,"Change In Other Working Capital":85657000.0,"Change In Payables And Accrued Expense":40855000.0,"Change In Accrued Expense":10388000.0,"Change In Payable":30467000.0,"Change In Account Payable":28012000.0,"Change In Tax Payable":2455000.0,"Change In Income Tax Payable":2455000.0,"Change In Inventory":12323000.0,"Change In Receivables":-11138000.0,"Changes In Account Receivables":18276000.0,"Other Non Cash Items":33000.0,"Stock Based Compensation":4039000.0,"Asset Impairment Charge":2860000.0,"Deferred Tax":12100000.0,"Deferred Income Tax":12100000.0,"Depreciation Amortization Depletion":27440000.0,"Depreciation And Amortization":27440000.0,"Amortization Cash Flow":2719000.0,"Amortization Of Intangibles":2719000.0,"Depreciation":24721000.0,"Net Income From Continuing Operations":66454000.0},"2025-06-30":{"Free Cash Flow":92632000.0,"Repurchase Of Capital Stock":-1383000.0,"Repayment Of Debt":-542159000.0,"Issuance Of Debt":455000000.0,"Issuance Of Capital Stock":3145000.0,"Capital Expenditure":-32659000.0,"End Cash Position":59014000.0,"Beginning Cash Position":62726000.0,"Effect Of Exchange Rate Changes":1818000.0,"Changes In Cash":-5530000.0,"Financing Cash Flow":-97380000.0,"Cash Flow From Continuing Financing Activities":-97380000.0,"Net Other Financing Charges":-143000.0,"Proceeds From Stock Option Exercised":-2699000.0,"Cash Dividends Paid":-9141000.0,"Common Stock Dividend Paid":-9141000.0,"Net Common Stock Issuance":1762000.0,"Common Stock Payments":-1383000.0,"Common Stock Issuance":3145000.0,"Net Issuance Payments Of Debt":-87159000.0,"Net Long Term Debt Issuance":-87159000.0,"Long Term Debt Payments":-542159000.0,"Long Term Debt Issuance":455000000.0,"Investing Cash Flow":-33441000.0,"Cash Flow From Continuing Investing Activities":-33441000.0,"Net Other Investing Changes":-782000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":-32659000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-32659000.0,"Operating Cash Flow":125291000.0,"Cash Flow From Continuing Operating Activities":125291000.0,"Change In Working Capital":30789000.0,"Change In Other Working Capital":9337000.0,"Change In Payables And Accrued Expense":20885000.0,"Change In Accrued Expense":24727000.0,"Change In Payable":-3842000.0,"Change In Account Payable":-6176000.0,"Change In Tax Payable":2334000.0,"Change In Income Tax Payable":2334000.0,"Change In Inventory":-11216000.0,"Change In Receivables":11783000.0,"Changes In Account Receivables":18209000.0,"Other Non Cash Items":1357000.0,"Stock Based Compensation":4649000.0,"Asset Impairment Charge":10988000.0,"Deferred Tax":-6818000.0,"Deferred Income Tax":-6818000.0,"Depreciation Amortization Depletion":25840000.0,"Depreciation And Amortization":25840000.0,"Amortization Cash Flow":2367000.0,"Amortization Of Intangibles":2367000.0,"Depreciation":23473000.0,"Net Income From Continuing Operations":58486000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":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,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Purchase Of Business":0.0,"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 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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":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,"Issuance Of Capital Stock":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,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":null,"Sale Of Business":null,"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,"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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Asset Impairment Charge":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}}}