{"ticker":"MSA","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Preferred Shares Number":18342.0,"Ordinary Shares Number":38604306.0,"Share Issued":38604306.0,"Net Debt":399687000.0,"Total Debt":643508000.0,"Tangible Book Value":386312000.0,"Invested Capital":1997832000.0,"Working Capital":645941000.0,"Net Tangible Assets":389881000.0,"Capital Lease Obligations":43764000.0,"Common Stock Equity":1398088000.0,"Preferred Stock Equity":3569000.0,"Total Capitalization":1993305000.0,"Total Equity Gross Minority Interest":1401657000.0,"Stockholders Equity":1401657000.0,"Gains Losses Not Affecting Retained Earnings":-49480000.0,"Other Equity Adjustments":-49480000.0,"Treasury Stock":567308000.0,"Retained Earnings":1662279000.0,"Capital Stock":356166000.0,"Common Stock":352597000.0,"Preferred Stock":3569000.0,"Total Liabilities Net Minority Interest":1199854000.0,"Total Non Current Liabilities Net Minority Interest":910955000.0,"Other Non Current Liabilities":8261000.0,"Employee Benefits":140535000.0,"Non Current Pension And Other Postretirement Benefit Plans":140535000.0,"Non Current Deferred Liabilities":126747000.0,"Non Current Deferred Taxes Liabilities":126747000.0,"Long Term Debt And Capital Lease Obligation":635412000.0,"Long Term Capital Lease Obligation":43764000.0,"Long Term Debt":591648000.0,"Current Liabilities":288899000.0,"Other Current Liabilities":107790000.0,"Current Debt And Capital Lease Obligation":8096000.0,"Current Debt":8096000.0,"Pensionand Other Post Retirement Benefit Plans Current":49381000.0,"Payables And Accrued Expenses":123632000.0,"Payables":123632000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":123632000.0,"Total Assets":2601511000.0,"Total Non Current Assets":1666671000.0,"Other Non Current Assets":11772000.0,"Non Current Prepaid Assets":291214000.0,"Non Current Deferred Assets":20305000.0,"Non Current Deferred Taxes Assets":20305000.0,"Goodwill And Other Intangible Assets":1011776000.0,"Other Intangible Assets":285721000.0,"Goodwill":726055000.0,"Net PPE":331604000.0,"Accumulated Depreciation":-510271000.0,"Gross PPE":841875000.0,"Construction In Progress":26452000.0,"Other Properties":54913000.0,"Machinery Furniture Equipment":538956000.0,"Buildings And Improvements":212098000.0,"Land And Improvements":9456000.0,"Properties":0.0,"Current Assets":934840000.0,"Other Current Assets":36787000.0,"Prepaid Assets":null,"Inventory":350119000.0,"Finished Goods":110929000.0,"Work In Process":17049000.0,"Raw Materials":222141000.0,"Receivables":347877000.0,"Accounts Receivable":347877000.0,"Allowance For Doubtful Accounts Receivable":-10434000.0,"Gross Accounts Receivable":358311000.0,"Cash Cash Equivalents And Short Term Investments":200057000.0,"Cash And Cash Equivalents":200057000.0},"2026-03-31":{"Treasury Shares Number":23349669.0,"Preferred Shares Number":18342.0,"Ordinary Shares Number":38731722.0,"Share Issued":62081391.0,"Net Debt":432991000.0,"Total Debt":658349000.0,"Tangible Book Value":332360000.0,"Invested Capital":1964940000.0,"Working Capital":610405000.0,"Net Tangible Assets":335929000.0,"Capital Lease Obligations":45200000.0,"Common Stock Equity":1351791000.0,"Preferred Stock Equity":3569000.0,"Total Capitalization":1960435000.0,"Total Equity Gross Minority Interest":1355360000.0,"Stockholders Equity":1355360000.0,"Gains Losses Not Affecting Retained Earnings":-47682000.0,"Other Equity Adjustments":-47682000.0,"Treasury Stock":541793000.0,"Retained Earnings":1596938000.0,"Capital Stock":347897000.0,"Common Stock":344328000.0,"Preferred Stock":3569000.0,"Total Liabilities Net Minority Interest":1208626000.0,"Total Non Current Liabilities Net Minority Interest":927359000.0,"Other Non Current Liabilities":8296000.0,"Employee Benefits":141788000.0,"Non Current Pension And Other Postretirement Benefit Plans":141788000.0,"Non Current Deferred Liabilities":127000000.0,"Non Current Deferred Taxes Liabilities":127000000.0,"Long Term Debt And Capital Lease Obligation":650275000.0,"Long Term Capital Lease Obligation":45200000.0,"Long Term Debt":605075000.0,"Current Liabilities":281267000.0,"Other Current Liabilities":109756000.0,"Current Debt And Capital Lease Obligation":8074000.0,"Current Debt":8074000.0,"Pensionand Other Post Retirement Benefit Plans Current":45089000.0,"Payables And Accrued Expenses":118348000.0,"Payables":118348000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":118348000.0,"Total Assets":2563986000.0,"Total Non Current Assets":1672314000.0,"Other Non Current Assets":12616000.0,"Non Current Prepaid Assets":285283000.0,"Non Current Deferred Assets":20491000.0,"Non Current Deferred Taxes Assets":20491000.0,"Goodwill And Other Intangible Assets":1019431000.0,"Other Intangible Assets":291991000.0,"Goodwill":727440000.0,"Net PPE":334493000.0,"Accumulated Depreciation":-499084000.0,"Gross PPE":833577000.0,"Construction In Progress":24612000.0,"Other Properties":56437000.0,"Machinery Furniture Equipment":531850000.0,"Buildings And Improvements":211192000.0,"Land And Improvements":9486000.0,"Properties":0.0,"Current Assets":891672000.0,"Other Current Assets":34189000.0,"Prepaid Assets":null,"Inventory":352314000.0,"Finished Goods":113363000.0,"Work In Process":18783000.0,"Raw Materials":220168000.0,"Receivables":325011000.0,"Accounts Receivable":325011000.0,"Allowance For Doubtful Accounts Receivable":-10404000.0,"Gross Accounts Receivable":335415000.0,"Cash Cash Equivalents And Short Term Investments":180158000.0,"Cash And Cash Equivalents":180158000.0},"2025-12-31":{"Treasury Shares Number":23168762.0,"Preferred Shares Number":18342.0,"Ordinary Shares Number":38912629.0,"Share Issued":62081391.0,"Net Debt":415867000.0,"Total Debt":627085000.0,"Tangible Book Value":332751000.0,"Invested Capital":1944377000.0,"Working Capital":580081000.0,"Net Tangible Assets":336320000.0,"Capital Lease Obligations":46151000.0,"Common Stock Equity":1363443000.0,"Preferred Stock Equity":3569000.0,"Total Capitalization":1939721000.0,"Total Equity Gross Minority Interest":1367012000.0,"Stockholders Equity":1367012000.0,"Gains Losses Not Affecting Retained Earnings":-41781000.0,"Other Equity Adjustments":-41781000.0,"Treasury Stock":484848000.0,"Retained Earnings":1546230000.0,"Capital Stock":347411000.0,"Common Stock":343842000.0,"Preferred Stock":3569000.0,"Total Liabilities Net Minority Interest":1187362000.0,"Total Non Current Liabilities Net Minority Interest":898151000.0,"Other Non Current Liabilities":7917000.0,"Employee Benefits":143834000.0,"Non Current Pension And Other Postretirement Benefit Plans":143834000.0,"Non Current Deferred Liabilities":127540000.0,"Non Current Deferred Taxes Liabilities":127540000.0,"Long Term Debt And Capital Lease Obligation":618860000.0,"Long Term Capital Lease Obligation":46151000.0,"Long Term Debt":572709000.0,"Current Liabilities":289211000.0,"Other Current Liabilities":98331000.0,"Current Debt And Capital Lease Obligation":8225000.0,"Current Debt":8225000.0,"Pensionand Other Post Retirement Benefit Plans Current":57640000.0,"Payables And Accrued Expenses":125015000.0,"Payables":125015000.0,"Total Tax Payable":14240000.0,"Income Tax Payable":14240000.0,"Accounts Payable":110775000.0,"Total Assets":2554374000.0,"Total Non Current Assets":1685055000.0,"Other Non Current Assets":13929000.0,"Non Current Prepaid Assets":279450000.0,"Non Current Deferred Assets":20991000.0,"Non Current Deferred Taxes Assets":20991000.0,"Goodwill And Other Intangible Assets":1030692000.0,"Other Intangible Assets":299100000.0,"Goodwill":731592000.0,"Net PPE":339993000.0,"Accumulated Depreciation":-528677000.0,"Gross PPE":868670000.0,"Construction In Progress":24964000.0,"Other Properties":56930000.0,"Machinery Furniture Equipment":565082000.0,"Buildings And Improvements":212145000.0,"Land And Improvements":9549000.0,"Properties":0.0,"Current Assets":869292000.0,"Other Current Assets":32273000.0,"Prepaid Assets":22465000.0,"Inventory":343035000.0,"Finished Goods":99266000.0,"Work In Process":15395000.0,"Raw Materials":228374000.0,"Receivables":306452000.0,"Accounts Receivable":306452000.0,"Allowance For Doubtful Accounts Receivable":-10286000.0,"Gross Accounts Receivable":316738000.0,"Cash Cash Equivalents And Short Term Investments":165067000.0,"Cash And Cash Equivalents":165067000.0},"2025-09-30":{"Treasury Shares Number":22929330.0,"Preferred Shares Number":18342.0,"Ordinary Shares Number":39152061.0,"Share Issued":62081391.0,"Net Debt":458585000.0,"Total Debt":674397000.0,"Tangible Book Value":262092000.0,"Invested Capital":1927404000.0,"Working Capital":604497000.0,"Net Tangible Assets":265661000.0,"Capital Lease Obligations":45814000.0,"Common Stock Equity":1298821000.0,"Preferred Stock Equity":3569000.0,"Total Capitalization":1922764000.0,"Total Equity Gross Minority Interest":1302390000.0,"Stockholders Equity":1302390000.0,"Gains Losses Not Affecting Retained Earnings":-75849000.0,"Other Equity Adjustments":-75849000.0,"Treasury Stock":444589000.0,"Retained Earnings":1480003000.0,"Capital Stock":342825000.0,"Common Stock":339256000.0,"Preferred Stock":3569000.0,"Total Liabilities Net Minority Interest":1251187000.0,"Total Non Current Liabilities Net Minority Interest":960916000.0,"Other Non Current Liabilities":9932000.0,"Employee Benefits":151596000.0,"Non Current Pension And Other Postretirement Benefit Plans":151596000.0,"Non Current Deferred Liabilities":133200000.0,"Non Current Deferred Taxes Liabilities":133200000.0,"Long Term Debt And Capital Lease Obligation":666188000.0,"Long Term Capital Lease Obligation":45814000.0,"Long Term Debt":620374000.0,"Current Liabilities":290271000.0,"Other Current Liabilities":102807000.0,"Current Debt And Capital Lease Obligation":8209000.0,"Current Debt":8209000.0,"Pensionand Other Post Retirement Benefit Plans Current":59383000.0,"Payables And Accrued Expenses":119872000.0,"Payables":119872000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":119872000.0,"Total Assets":2553577000.0,"Total Non Current Assets":1658809000.0,"Other Non Current Assets":15588000.0,"Non Current Prepaid Assets":239411000.0,"Non Current Deferred Assets":31125000.0,"Non Current Deferred Taxes Assets":31125000.0,"Goodwill And Other Intangible Assets":1036729000.0,"Other Intangible Assets":304505000.0,"Goodwill":732224000.0,"Net PPE":335956000.0,"Accumulated Depreciation":-516135000.0,"Gross PPE":852091000.0,"Construction In Progress":27343000.0,"Other Properties":57475000.0,"Machinery Furniture Equipment":555407000.0,"Buildings And Improvements":202319000.0,"Land And Improvements":9547000.0,"Properties":0.0,"Current Assets":894768000.0,"Other Current Assets":62328000.0,"Prepaid Assets":null,"Inventory":355493000.0,"Finished Goods":113633000.0,"Work In Process":19334000.0,"Raw Materials":222526000.0,"Receivables":306949000.0,"Accounts Receivable":306949000.0,"Allowance For Doubtful Accounts Receivable":-10451000.0,"Gross Accounts Receivable":317400000.0,"Cash Cash Equivalents And Short Term Investments":169998000.0,"Cash And Cash Equivalents":169998000.0},"2025-06-30":{"Treasury Shares Number":22938761.0,"Preferred Shares Number":18342.0,"Ordinary Shares Number":39142630.0,"Share Issued":62081391.0,"Net Debt":532360000.0,"Total Debt":725933000.0,"Tangible Book Value":204894000.0,"Invested Capital":1928421000.0,"Working Capital":601997000.0,"Net Tangible Assets":208463000.0,"Capital Lease Obligations":46585000.0,"Common Stock Equity":1249073000.0,"Preferred Stock Equity":3569000.0,"Total Capitalization":1923607000.0,"Total Equity Gross Minority Interest":1252642000.0,"Stockholders Equity":1252642000.0,"Gains Losses Not Affecting Retained Earnings":-74526000.0,"Other Equity Adjustments":-74526000.0,"Treasury Stock":443723000.0,"Retained Earnings":1431147000.0,"Capital Stock":339744000.0,"Common Stock":336175000.0,"Preferred Stock":3569000.0,"Total Liabilities Net Minority Interest":1297569000.0,"Total Non Current Liabilities Net Minority Interest":1012105000.0,"Other Non Current Liabilities":9515000.0,"Employee Benefits":152344000.0,"Non Current Pension And Other Postretirement Benefit Plans":152344000.0,"Non Current Deferred Liabilities":132696000.0,"Non Current Deferred Taxes Liabilities":132696000.0,"Long Term Debt And Capital Lease Obligation":717550000.0,"Long Term Capital Lease Obligation":46585000.0,"Long Term Debt":670965000.0,"Current Liabilities":285464000.0,"Other Current Liabilities":102535000.0,"Current Debt And Capital Lease Obligation":8383000.0,"Current Debt":8383000.0,"Pensionand Other Post Retirement Benefit Plans Current":48125000.0,"Payables And Accrued Expenses":126421000.0,"Payables":126421000.0,"Total Tax Payable":null,"Income Tax Payable":null,"Accounts Payable":126421000.0,"Total Assets":2550211000.0,"Total Non Current Assets":1662750000.0,"Other Non Current Assets":16278000.0,"Non Current Prepaid Assets":234355000.0,"Non Current Deferred Assets":30581000.0,"Non Current Deferred Taxes Assets":30581000.0,"Goodwill And Other Intangible Assets":1044179000.0,"Other Intangible Assets":310934000.0,"Goodwill":733245000.0,"Net PPE":337357000.0,"Accumulated Depreciation":-505069000.0,"Gross PPE":842426000.0,"Construction In Progress":31913000.0,"Other Properties":57938000.0,"Machinery Furniture Equipment":544266000.0,"Buildings And Improvements":198730000.0,"Land And Improvements":9579000.0,"Properties":0.0,"Current Assets":887461000.0,"Other Current Assets":62836000.0,"Prepaid Assets":null,"Inventory":343883000.0,"Finished Goods":105940000.0,"Work In Process":19511000.0,"Raw Materials":218432000.0,"Receivables":333754000.0,"Accounts Receivable":333754000.0,"Allowance For Doubtful Accounts Receivable":-9688000.0,"Gross Accounts Receivable":343442000.0,"Cash Cash Equivalents And Short Term Investments":146988000.0,"Cash And Cash Equivalents":146988000.0},"2025-03-31":{"Treasury Shares Number":22782530.0,"Preferred Shares Number":null,"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,"Preferred 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,"Treasury Stock":null,"Retained Earnings":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 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 Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And 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 Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"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,"Prepaid 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":{"Treasury Shares Number":null,"Preferred Shares Number":null,"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,"Preferred 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,"Treasury Stock":null,"Retained Earnings":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 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 Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Payables":null,"Total Tax Payable":14966000.0,"Income Tax Payable":14966000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Prepaid Assets":null,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"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,"Prepaid Assets":18631000.0,"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":-927730.0,"Tax Rate For Calcs":0.226,"Normalized EBITDA":142765000.0,"Total Unusual Items":-4105000.0,"Total Unusual Items Excluding Goodwill":-4105000.0,"Net Income From Continuing Operation Net Minority Interest":86194000.0,"Reconciled Depreciation":19322000.0,"Reconciled Cost Of Revenue":254036000.0,"EBITDA":138660000.0,"EBIT":119338000.0,"Net Interest Income":-7951000.0,"Interest Expense":7951000.0,"Normalized Income":89371270.0,"Net Income From Continuing And Discontinued Operation":86194000.0,"Total Expenses":387263000.0,"Total Operating Income As Reported":111959000.0,"Diluted Average Shares":38697000.0,"Basic Average Shares":38623000.0,"Diluted EPS":2.23,"Basic EPS":2.23,"Diluted NI Availto Com Stockholders":86175000.0,"Net Income Common Stockholders":86175000.0,"Otherunder Preferred Stock Dividend":9000.0,"Preferred Stock Dividends":10000.0,"Net Income":86194000.0,"Net Income Including Noncontrolling Interests":86194000.0,"Net Income Continuous Operations":86194000.0,"Tax Provision":25193000.0,"Pretax Income":111387000.0,"Other Income Expense":3274000.0,"Other Non Operating Income Expenses":7379000.0,"Special Income Charges":-2209000.0,"Gain On Sale Of Business":null,"Restructuring And Mergern Acquisition":2209000.0,"Gain On Sale Of Security":-1896000.0,"Net Non Operating Interest Income Expense":-7951000.0,"Interest Expense Non Operating":7951000.0,"Operating Income":116064000.0,"Operating Expense":133227000.0,"Research And Development":19154000.0,"Selling General And Administration":114073000.0,"Gross Profit":249291000.0,"Cost Of Revenue":254036000.0,"Total Revenue":503327000.0,"Operating Revenue":503327000.0},"2026-03-31":{"Tax Effect Of Unusual Items":-591552.0,"Tax Rate For Calcs":0.234,"Normalized EBITDA":121575000.0,"Total Unusual Items":-2528000.0,"Total Unusual Items Excluding Goodwill":-2528000.0,"Net Income From Continuing Operation Net Minority Interest":71269000.0,"Reconciled Depreciation":18352000.0,"Reconciled Cost Of Revenue":244051000.0,"EBITDA":119047000.0,"EBIT":100695000.0,"Net Interest Income":-7703000.0,"Interest Expense":7703000.0,"Normalized Income":73205448.0,"Net Income From Continuing And Discontinued Operation":71269000.0,"Total Expenses":368090000.0,"Total Operating Income As Reported":93014000.0,"Diluted Average Shares":38986000.0,"Basic Average Shares":38859000.0,"Diluted EPS":1.83,"Basic EPS":1.83,"Diluted NI Availto Com Stockholders":71252000.0,"Net Income Common Stockholders":71252000.0,"Otherunder Preferred Stock Dividend":7000.0,"Preferred Stock Dividends":10000.0,"Net Income":71269000.0,"Net Income Including Noncontrolling Interests":71269000.0,"Net Income Continuous Operations":71269000.0,"Tax Provision":21723000.0,"Pretax Income":92992000.0,"Other Income Expense":5153000.0,"Other Non Operating Income Expenses":7681000.0,"Special Income Charges":-2329000.0,"Gain On Sale Of Business":null,"Restructuring And Mergern Acquisition":2329000.0,"Gain On Sale Of Security":-199000.0,"Net Non Operating Interest Income Expense":-7703000.0,"Interest Expense Non Operating":7703000.0,"Operating Income":95542000.0,"Operating Expense":124039000.0,"Research And Development":16355000.0,"Selling General And Administration":107684000.0,"Gross Profit":219581000.0,"Cost Of Revenue":244051000.0,"Total Revenue":463632000.0,"Operating Revenue":463632000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-1254544.760172,"Tax Rate For Calcs":0.232366,"Normalized EBITDA":145734000.0,"Total Unusual Items":-5399000.0,"Total Unusual Items Excluding Goodwill":-5399000.0,"Net Income From Continuing Operation Net Minority Interest":86933000.0,"Reconciled Depreciation":18656000.0,"Reconciled Cost Of Revenue":271522000.0,"EBITDA":140335000.0,"EBIT":121679000.0,"Net Interest Income":-2570000.0,"Interest Expense":8431000.0,"Normalized Income":91077455.239828,"Net Income From Continuing And Discontinued Operation":86933000.0,"Total Expenses":393038000.0,"Total Operating Income As Reported":113885000.0,"Diluted Average Shares":39248000.0,"Basic Average Shares":39107000.0,"Diluted EPS":2.21,"Basic EPS":2.22,"Diluted NI Availto Com Stockholders":86914000.0,"Net Income Common Stockholders":86914000.0,"Otherunder Preferred Stock Dividend":8000.0,"Preferred Stock Dividends":11000.0,"Net Income":86933000.0,"Net Income Including Noncontrolling Interests":86933000.0,"Net Income Continuous Operations":86933000.0,"Tax Provision":26315000.0,"Pretax Income":113248000.0,"Other Income Expense":-2058000.0,"Other Non Operating Income Expenses":3341000.0,"Special Income Charges":-2835000.0,"Gain On Sale Of Business":null,"Restructuring And Mergern Acquisition":1427000.0,"Gain On Sale Of Security":-2564000.0,"Net Non Operating Interest Income Expense":-2570000.0,"Interest Expense Non Operating":8431000.0,"Operating Income":117876000.0,"Operating Expense":121516000.0,"Research And Development":16157000.0,"Selling General And Administration":105359000.0,"Gross Profit":239392000.0,"Cost Of Revenue":271522000.0,"Total Revenue":510914000.0,"Operating Revenue":510914000.0},"2025-09-30":{"Tax Effect Of Unusual Items":-971451.0,"Tax Rate For Calcs":0.247,"Normalized EBITDA":123390000.0,"Total Unusual Items":-3933000.0,"Total Unusual Items Excluding Goodwill":-3933000.0,"Net Income From Continuing Operation Net Minority Interest":69613000.0,"Reconciled Depreciation":18585000.0,"Reconciled Cost Of Revenue":250829000.0,"EBITDA":119457000.0,"EBIT":100872000.0,"Net Interest Income":-8416000.0,"Interest Expense":8416000.0,"Normalized Income":72574549.0,"Net Income From Continuing And Discontinued Operation":69613000.0,"Total Expenses":370202000.0,"Total Operating Income As Reported":94310000.0,"Diluted Average Shares":39280000.0,"Basic Average Shares":39168000.0,"Diluted EPS":1.77,"Basic EPS":1.78,"Diluted NI Availto Com Stockholders":69597000.0,"Net Income Common Stockholders":69597000.0,"Otherunder Preferred Stock Dividend":6000.0,"Preferred Stock Dividends":10000.0,"Net Income":69613000.0,"Net Income Including Noncontrolling Interests":69613000.0,"Net Income Continuous Operations":69613000.0,"Tax Provision":22843000.0,"Pretax Income":92456000.0,"Other Income Expense":2629000.0,"Other Non Operating Income Expenses":6562000.0,"Special Income Charges":-58000.0,"Gain On Sale Of Business":null,"Restructuring And Mergern Acquisition":58000.0,"Gain On Sale Of Security":-3875000.0,"Net Non Operating Interest Income Expense":-8416000.0,"Interest Expense Non Operating":8416000.0,"Operating Income":98243000.0,"Operating Expense":119373000.0,"Research And Development":16521000.0,"Selling General And Administration":102852000.0,"Gross Profit":217616000.0,"Cost Of Revenue":250829000.0,"Total Revenue":468445000.0,"Operating Revenue":468445000.0},"2025-06-30":{"Tax Effect Of Unusual Items":-1393712.10693,"Tax Rate For Calcs":0.241377,"Normalized EBITDA":114735000.0,"Total Unusual Items":-5774000.0,"Total Unusual Items Excluding Goodwill":-5774000.0,"Net Income From Continuing Operation Net Minority Interest":62773000.0,"Reconciled Depreciation":18099000.0,"Reconciled Cost Of Revenue":253406000.0,"EBITDA":108961000.0,"EBIT":90862000.0,"Net Interest Income":-8116000.0,"Interest Expense":8116000.0,"Normalized Income":67153287.89307,"Net Income From Continuing And Discontinued Operation":62773000.0,"Total Expenses":382480000.0,"Total Operating Income As Reported":85862000.0,"Diluted Average Shares":39359000.0,"Basic Average Shares":39258000.0,"Diluted EPS":1.59,"Basic EPS":1.6,"Diluted NI Availto Com Stockholders":62757000.0,"Net Income Common Stockholders":62757000.0,"Otherunder Preferred Stock Dividend":6000.0,"Preferred Stock Dividends":10000.0,"Net Income":62773000.0,"Net Income Including Noncontrolling Interests":62773000.0,"Net Income Continuous Operations":62773000.0,"Tax Provision":19973000.0,"Pretax Income":82746000.0,"Other Income Expense":-774000.0,"Other Non Operating Income Expenses":5000000.0,"Special Income Charges":-488000.0,"Gain On Sale Of Business":null,"Restructuring And Mergern Acquisition":488000.0,"Gain On Sale Of Security":-5286000.0,"Net Non Operating Interest Income Expense":-8116000.0,"Interest Expense Non Operating":8116000.0,"Operating Income":91636000.0,"Operating Expense":129074000.0,"Research And Development":16996000.0,"Selling General And Administration":112078000.0,"Gross Profit":220710000.0,"Cost Of Revenue":253406000.0,"Total Revenue":474116000.0,"Operating Revenue":474116000.0},"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,"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,"Otherunder Preferred Stock Dividend":null,"Preferred Stock Dividends":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 Business":0.0,"Restructuring And Mergern Acquisition":null,"Gain On Sale Of Security":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":82703000.0,"Repurchase Of Capital Stock":-25952000.0,"Repayment Of Debt":-513000000.0,"Issuance Of Debt":500000000.0,"Capital Expenditure":-12673000.0,"End Cash Position":201306000.0,"Beginning Cash Position":181335000.0,"Effect Of Exchange Rate Changes":-4009000.0,"Changes In Cash":23980000.0,"Financing Cash Flow":-58725000.0,"Cash Flow From Continuing Financing Activities":-58725000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1080000.0,"Cash Dividends Paid":-20853000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-25952000.0,"Common Stock Payments":-25952000.0,"Net Issuance Payments Of Debt":-13000000.0,"Net Long Term Debt Issuance":-13000000.0,"Long Term Debt Payments":-513000000.0,"Long Term Debt Issuance":500000000.0,"Investing Cash Flow":-12671000.0,"Cash Flow From Continuing Investing Activities":-12671000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":2000.0,"Sale Of PPE":2000.0,"Capital Expenditure Reported":-12673000.0,"Operating Cash Flow":95376000.0,"Cash Flow From Continuing Operating Activities":95376000.0,"Change In Working Capital":-13466000.0,"Change In Other Working Capital":1186000.0,"Change In Payables And Accrued Expense":5194000.0,"Change In Payable":5194000.0,"Change In Account Payable":5194000.0,"Change In Inventory":2268000.0,"Change In Receivables":-22114000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-2229000.0,"Stock Based Compensation":7809000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":19322000.0,"Depreciation And Amortization":19322000.0,"Operating Gains Losses":-2254000.0,"Pension And Employee Benefit Expense":-4378000.0,"Net Foreign Currency Exchange Gain Loss":1896000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":86194000.0},"2026-03-31":{"Free Cash Flow":65100000.0,"Repurchase Of Capital Stock":-60444000.0,"Repayment Of Debt":-262240000.0,"Issuance Of Debt":296000000.0,"Capital Expenditure":-10587000.0,"End Cash Position":181335000.0,"Beginning Cash Position":165992000.0,"Effect Of Exchange Rate Changes":-2568000.0,"Changes In Cash":17911000.0,"Financing Cash Flow":-47223000.0,"Cash Flow From Continuing Financing Activities":-47223000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":22000.0,"Cash Dividends Paid":-20561000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-60444000.0,"Common Stock Payments":-60444000.0,"Net Issuance Payments Of Debt":33760000.0,"Net Long Term Debt Issuance":33760000.0,"Long Term Debt Payments":-262240000.0,"Long Term Debt Issuance":296000000.0,"Investing Cash Flow":-10553000.0,"Cash Flow From Continuing Investing Activities":-10553000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":34000.0,"Sale Of PPE":34000.0,"Capital Expenditure Reported":-10587000.0,"Operating Cash Flow":75687000.0,"Cash Flow From Continuing Operating Activities":75687000.0,"Change In Working Capital":-11498000.0,"Change In Other Working Capital":8854000.0,"Change In Payables And Accrued Expense":7457000.0,"Change In Payable":7457000.0,"Change In Account Payable":7457000.0,"Change In Inventory":-8689000.0,"Change In Receivables":-19120000.0,"Changes In Account Receivables":-19120000.0,"Other Non Cash Items":-2229000.0,"Stock Based Compensation":3812000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":18352000.0,"Depreciation And Amortization":18352000.0,"Operating Gains Losses":-4019000.0,"Pension And Employee Benefit Expense":-4378000.0,"Net Foreign Currency Exchange Gain Loss":199000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":71269000.0},"2025-12-31":{"Free Cash Flow":106020000.0,"Repurchase Of Capital Stock":-39937000.0,"Repayment Of Debt":-355000000.0,"Issuance Of Debt":306986000.0,"Capital Expenditure":-16334000.0,"End Cash Position":165992000.0,"Beginning Cash Position":170927000.0,"Effect Of Exchange Rate Changes":-1875000.0,"Changes In Cash":-3060000.0,"Financing Cash Flow":-107639000.0,"Cash Flow From Continuing Financing Activities":-107639000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":1018000.0,"Cash Dividends Paid":-20706000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-39937000.0,"Common Stock Payments":-39937000.0,"Net Issuance Payments Of Debt":-48014000.0,"Net Long Term Debt Issuance":-48014000.0,"Long Term Debt Payments":-355000000.0,"Long Term Debt Issuance":306986000.0,"Investing Cash Flow":-17775000.0,"Cash Flow From Continuing Investing Activities":-17775000.0,"Net Business Purchase And Sale":-1501000.0,"Purchase Of Business":-1501000.0,"Net PPE Purchase And Sale":60000.0,"Sale Of PPE":60000.0,"Capital Expenditure Reported":-16334000.0,"Operating Cash Flow":122354000.0,"Cash Flow From Continuing Operating Activities":122354000.0,"Change In Working Capital":19257000.0,"Change In Other Working Capital":14055000.0,"Change In Payables And Accrued Expense":-10122000.0,"Change In Payable":-10122000.0,"Change In Account Payable":-10122000.0,"Change In Inventory":12618000.0,"Change In Receivables":2706000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-1372000.0,"Stock Based Compensation":3847000.0,"Deferred Tax":-4655000.0,"Deferred Income Tax":-4655000.0,"Depreciation Amortization Depletion":18656000.0,"Depreciation And Amortization":18656000.0,"Operating Gains Losses":-1720000.0,"Pension And Employee Benefit Expense":-3295000.0,"Net Foreign Currency Exchange Gain Loss":2564000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":86933000.0},"2025-09-30":{"Free Cash Flow":100476000.0,"Repurchase Of Capital Stock":-1150000.0,"Repayment Of Debt":-285918000.0,"Issuance Of Debt":236026000.0,"Capital Expenditure":-11986000.0,"End Cash Position":170927000.0,"Beginning Cash Position":147946000.0,"Effect Of Exchange Rate Changes":-5690000.0,"Changes In Cash":28671000.0,"Financing Cash Flow":-71805000.0,"Cash Flow From Continuing Financing Activities":-71805000.0,"Net Other Financing Charges":-20000.0,"Proceeds From Stock Option Exercised":14000.0,"Cash Dividends Paid":-20757000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":-20727000.0,"Net Common Stock Issuance":-1150000.0,"Common Stock Payments":-1150000.0,"Net Issuance Payments Of Debt":-49892000.0,"Net Long Term Debt Issuance":-49892000.0,"Long Term Debt Payments":-285918000.0,"Long Term Debt Issuance":236026000.0,"Investing Cash Flow":-11986000.0,"Cash Flow From Continuing Investing Activities":-11986000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Net PPE Purchase And Sale":0.0,"Sale Of PPE":0.0,"Capital Expenditure Reported":-11986000.0,"Operating Cash Flow":112462000.0,"Cash Flow From Continuing Operating Activities":112462000.0,"Change In Working Capital":22633000.0,"Change In Other Working Capital":12826000.0,"Change In Payables And Accrued Expense":-7450000.0,"Change In Payable":-7450000.0,"Change In Account Payable":-7450000.0,"Change In Inventory":-11935000.0,"Change In Receivables":29192000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-1927000.0,"Stock Based Compensation":3351000.0,"Deferred Tax":0.0,"Deferred Income Tax":0.0,"Depreciation Amortization Depletion":18585000.0,"Depreciation And Amortization":18585000.0,"Operating Gains Losses":207000.0,"Pension And Employee Benefit Expense":-3764000.0,"Net Foreign Currency Exchange Gain Loss":3874000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":69613000.0},"2025-06-30":{"Free Cash Flow":37884000.0,"Repurchase Of Capital Stock":-30532000.0,"Repayment Of Debt":-182000000.0,"Issuance Of Debt":354686000.0,"Capital Expenditure":-29334000.0,"End Cash Position":147946000.0,"Beginning Cash Position":171295000.0,"Effect Of Exchange Rate Changes":6949000.0,"Changes In Cash":-30298000.0,"Financing Cash Flow":119591000.0,"Cash Flow From Continuing Financing Activities":119591000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1349000.0,"Cash Dividends Paid":-20848000.0,"Preferred Stock Dividend Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":-30532000.0,"Common Stock Payments":-30532000.0,"Net Issuance Payments Of Debt":172686000.0,"Net Long Term Debt Issuance":172686000.0,"Long Term Debt Payments":-182000000.0,"Long Term Debt Issuance":354686000.0,"Investing Cash Flow":-217107000.0,"Cash Flow From Continuing Investing Activities":-217107000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":1000.0,"Sale Of PPE":1000.0,"Capital Expenditure Reported":-29334000.0,"Operating Cash Flow":67218000.0,"Cash Flow From Continuing Operating Activities":67218000.0,"Change In Working Capital":-20005000.0,"Change In Other Working Capital":5649000.0,"Change In Payables And Accrued Expense":4414000.0,"Change In Payable":4414000.0,"Change In Account Payable":4414000.0,"Change In Inventory":-6725000.0,"Change In Receivables":-23343000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-1897000.0,"Stock Based Compensation":5370000.0,"Deferred Tax":-224000.0,"Deferred Income Tax":-224000.0,"Depreciation Amortization Depletion":18099000.0,"Depreciation And Amortization":18099000.0,"Operating Gains Losses":3102000.0,"Pension And Employee Benefit Expense":-3069000.0,"Net Foreign Currency Exchange Gain Loss":5287000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":62773000.0},"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,"Preferred Stock Dividend 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 Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":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":-13727000.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":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":0.0,"Proceeds From Stock Option Exercised":null,"Cash Dividends Paid":null,"Preferred Stock Dividend Paid":-11000.0,"Common Stock Dividend Paid":-20078000.0,"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 Business Purchase And Sale":null,"Purchase Of Business":null,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Capital Expenditure Reported":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,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Foreign Currency Exchange Gain Loss":null,"Gain Loss On Sale Of Business":0.0,"Net Income From Continuing Operations":null}}}