{"ticker":"MSDL","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":84504322.0,"Share Issued":84504322.0,"Net Debt":1910324000.0,"Total Debt":1981897000.0,"Tangible Book Value":1647868000.0,"Invested Capital":3629765000.0,"Net Tangible Assets":1647868000.0,"Common Stock Equity":1647868000.0,"Total Capitalization":3629765000.0,"Total Equity Gross Minority Interest":1647868000.0,"Stockholders Equity":1647868000.0,"Retained Earnings":-92630000.0,"Additional Paid In Capital":1740413000.0,"Capital Stock":85000.0,"Common Stock":85000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2062871000.0,"Long Term Debt And Capital Lease Obligation":1981897000.0,"Payables":72641000.0,"Other Payable":15751000.0,"Accounts Payable":56890000.0,"Total Assets":3710739000.0,"Investments And Advances":3554287000.0,"Investmentin Financial Assets":3554287000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":3554287000.0,"Receivables":56974000.0,"Cash And Cash Equivalents":71573000.0,"Cash Equivalents":14357000.0,"Cash Financial":57216000.0,"Cash Cash Equivalents And Federal Funds Sold":80173000.0},"2026-03-31":{"Ordinary Shares Number":85335813.0,"Share Issued":85335813.0,"Net Debt":1956360000.0,"Total Debt":2053053000.0,"Tangible Book Value":1690467000.0,"Invested Capital":3743520000.0,"Net Tangible Assets":1690467000.0,"Common Stock Equity":1690467000.0,"Total Capitalization":3743520000.0,"Total Equity Gross Minority Interest":1690467000.0,"Stockholders Equity":1690467000.0,"Retained Earnings":-62531000.0,"Additional Paid In Capital":1752913000.0,"Capital Stock":85000.0,"Common Stock":85000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2134336000.0,"Long Term Debt And Capital Lease Obligation":2053053000.0,"Payables":78652000.0,"Other Payable":15313000.0,"Accounts Payable":63339000.0,"Total Assets":3824803000.0,"Investments And Advances":3668950000.0,"Investmentin Financial Assets":3668950000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":3668950000.0,"Receivables":34260000.0,"Cash And Cash Equivalents":96693000.0,"Cash Equivalents":19856000.0,"Cash Financial":76837000.0,"Cash Cash Equivalents And Federal Funds Sold":100513000.0},"2025-12-31":{"Ordinary Shares Number":86276305.0,"Share Issued":86276305.0,"Net Debt":1996082000.0,"Total Debt":2086672000.0,"Tangible Book Value":1748089000.0,"Invested Capital":3834761000.0,"Net Tangible Assets":1748089000.0,"Common Stock Equity":1748089000.0,"Total Capitalization":3834761000.0,"Total Equity Gross Minority Interest":1748089000.0,"Stockholders Equity":1748089000.0,"Retained Earnings":-19620000.0,"Additional Paid In Capital":1767623000.0,"Capital Stock":86000.0,"Common Stock":86000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2172007000.0,"Long Term Debt And Capital Lease Obligation":2086672000.0,"Payables":81135000.0,"Other Payable":16968000.0,"Accounts Payable":64167000.0,"Total Assets":3920096000.0,"Investments And Advances":3771546000.0,"Investmentin Financial Assets":3771546000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":3771546000.0,"Receivables":26876000.0,"Cash And Cash Equivalents":90590000.0,"Cash Equivalents":12976000.0,"Cash Financial":77614000.0,"Cash Cash Equivalents And Federal Funds Sold":94410000.0},"2025-09-30":{"Ordinary Shares Number":86811212.0,"Share Issued":86811212.0,"Net Debt":2000697000.0,"Total Debt":2072400000.0,"Tangible Book Value":1771611000.0,"Invested Capital":3844011000.0,"Net Tangible Assets":1771611000.0,"Common Stock Equity":1771611000.0,"Total Capitalization":3844011000.0,"Total Equity Gross Minority Interest":1771611000.0,"Stockholders Equity":1771611000.0,"Retained Earnings":-7906000.0,"Additional Paid In Capital":1779430000.0,"Capital Stock":87000.0,"Common Stock":87000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2160672000.0,"Long Term Debt And Capital Lease Obligation":2072400000.0,"Payables":84741000.0,"Other Payable":19085000.0,"Accounts Payable":65656000.0,"Total Assets":3932283000.0,"Investments And Advances":3775797000.0,"Investmentin Financial Assets":3775797000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":3775797000.0,"Receivables":44730000.0,"Cash And Cash Equivalents":71703000.0,"Cash Equivalents":10051000.0,"Cash Financial":61652000.0,"Cash Cash Equivalents And Federal Funds Sold":75523000.0},"2025-06-30":{"Ordinary Shares Number":86962629.0,"Share Issued":86962629.0,"Net Debt":1974448000.0,"Total Debt":2050254000.0,"Tangible Book Value":1790299000.0,"Invested Capital":3840553000.0,"Net Tangible Assets":1790299000.0,"Common Stock Equity":1790299000.0,"Total Capitalization":3840553000.0,"Total Equity Gross Minority Interest":1790299000.0,"Stockholders Equity":1790299000.0,"Retained Earnings":7899000.0,"Additional Paid In Capital":1782313000.0,"Capital Stock":87000.0,"Common Stock":87000.0,"Preferred Stock":0.0,"Total Liabilities Net Minority Interest":2131591000.0,"Long Term Debt And Capital Lease Obligation":2050254000.0,"Payables":78792000.0,"Other Payable":18999000.0,"Accounts Payable":59793000.0,"Total Assets":3921890000.0,"Investments And Advances":3785496000.0,"Investmentin Financial Assets":3785496000.0,"Financial Assets Designatedas Fair Value Through Profitor Loss Total":3785496000.0,"Receivables":25433000.0,"Cash And Cash Equivalents":75806000.0,"Cash Equivalents":27410000.0,"Cash Financial":48396000.0,"Cash Cash Equivalents And Federal Funds Sold":79626000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.091659,"Net Income From Continuing Operation Net Minority Interest":7928000.0,"Net Interest Income":50607000.0,"Interest Expense":32018000.0,"Interest Income":82625000.0,"Normalized Income":7928000.0,"Net Income From Continuing And Discontinued Operation":7928000.0,"Diluted Average Shares":84754809.0,"Basic Average Shares":84754809.0,"Diluted EPS":0.09,"Basic EPS":0.09,"Diluted NI Availto Com Stockholders":7928000.0,"Net Income Common Stockholders":7928000.0,"Net Income":7928000.0,"Net Income Including Noncontrolling Interests":7928000.0,"Net Income Continuous Operations":7928000.0,"Tax Provision":800000.0,"Pretax Income":8728000.0,"Gain On Sale Of Security":-7407000.0,"Operating Expense":2096000.0,"Other Operating Expenses":null,"Selling General And Administration":2096000.0,"General And Administrative Expense":2096000.0,"Total Revenue":10824000.0,"Operating Revenue":10824000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Net Income From Continuing Operation Net Minority Interest":-4510000.0,"Net Interest Income":55179000.0,"Interest Expense":30665000.0,"Interest Income":85844000.0,"Normalized Income":-4510000.0,"Net Income From Continuing And Discontinued Operation":-4510000.0,"Diluted Average Shares":85775149.0,"Basic Average Shares":85775149.0,"Diluted EPS":-0.05,"Basic EPS":-0.05,"Diluted NI Availto Com Stockholders":-4510000.0,"Net Income Common Stockholders":-4510000.0,"Net Income":-4510000.0,"Net Income Including Noncontrolling Interests":-4510000.0,"Net Income Continuous Operations":-4510000.0,"Tax Provision":834000.0,"Pretax Income":-3676000.0,"Gain On Sale Of Security":-13173000.0,"Operating Expense":1825000.0,"Other Operating Expenses":null,"Selling General And Administration":1825000.0,"General And Administrative Expense":1825000.0,"Total Revenue":-1851000.0,"Operating Revenue":-1851000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.05229,"Net Income From Continuing Operation Net Minority Interest":28727000.0,"Net Interest Income":60066000.0,"Interest Expense":33344000.0,"Interest Income":93410000.0,"Normalized Income":28727000.0,"Net Income From Continuing And Discontinued Operation":28727000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":28727000.0,"Net Income Common Stockholders":28727000.0,"Net Income":28727000.0,"Net Income Including Noncontrolling Interests":28727000.0,"Net Income Continuous Operations":28727000.0,"Tax Provision":1585000.0,"Pretax Income":30312000.0,"Gain On Sale Of Security":-8089000.0,"Operating Expense":2380000.0,"Other Operating Expenses":0.0,"Selling General And Administration":2380000.0,"General And Administrative Expense":2380000.0,"Total Revenue":32692000.0,"Operating Revenue":32692000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.014356,"Net Income From Continuing Operation Net Minority Interest":27601000.0,"Net Interest Income":63667000.0,"Interest Expense":33903000.0,"Interest Income":97570000.0,"Normalized Income":27601000.0,"Net Income From Continuing And Discontinued Operation":27601000.0,"Diluted Average Shares":86844648.0,"Basic Average Shares":86844648.0,"Diluted EPS":0.32,"Basic EPS":0.32,"Diluted NI Availto Com Stockholders":27601000.0,"Net Income Common Stockholders":27601000.0,"Net Income":27601000.0,"Net Income Including Noncontrolling Interests":27601000.0,"Net Income Continuous Operations":27601000.0,"Tax Provision":402000.0,"Pretax Income":28003000.0,"Gain On Sale Of Security":22000.0,"Operating Expense":2778000.0,"Other Operating Expenses":null,"Selling General And Administration":2778000.0,"General And Administrative Expense":2778000.0,"Total Revenue":30781000.0,"Operating Revenue":30781000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.00551,"Net Income From Continuing Operation Net Minority Interest":36096000.0,"Net Interest Income":62976000.0,"Interest Expense":34707000.0,"Interest Income":97683000.0,"Normalized Income":36096000.0,"Net Income From Continuing And Discontinued Operation":36096000.0,"Diluted Average Shares":87189801.0,"Basic Average Shares":87189801.0,"Diluted EPS":0.41,"Basic EPS":0.41,"Diluted NI Availto Com Stockholders":36096000.0,"Net Income Common Stockholders":36096000.0,"Net Income":36096000.0,"Net Income Including Noncontrolling Interests":36096000.0,"Net Income Continuous Operations":36096000.0,"Tax Provision":200000.0,"Pretax Income":36296000.0,"Gain On Sale Of Security":25000.0,"Operating Expense":2041000.0,"Other Operating Expenses":null,"Selling General And Administration":2041000.0,"General And Administrative Expense":2041000.0,"Total Revenue":38337000.0,"Operating Revenue":38337000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Net Income From Continuing Operation Net Minority Interest":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Diluted Average Shares":88413652.0,"Basic Average Shares":88413652.0,"Diluted EPS":0.34,"Basic EPS":0.34,"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,"Gain On Sale Of Security":null,"Operating Expense":null,"Other Operating Expenses":-1016000.0,"Selling General And Administration":null,"General And Administrative Expense":null,"Total Revenue":null,"Operating Revenue":null},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Net Income From Continuing Operation Net Minority Interest":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":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,"Gain On Sale Of Security":null,"Operating Expense":null,"Other Operating Expenses":-3897000.0,"Selling General And Administration":null,"General And Administrative Expense":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-06-30":{"Free Cash Flow":103805000.0,"Repurchase Of Capital Stock":-12500000.0,"Repayment Of Debt":-158246000.0,"Issuance Of Debt":95000000.0,"Issuance Of Capital Stock":null,"End Cash Position":65816000.0,"Beginning Cash Position":80657000.0,"Effect Of Exchange Rate Changes":-33000.0,"Changes In Cash":-14808000.0,"Financing Cash Flow":-118613000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-38409000.0,"Common Stock Dividend Paid":-38409000.0,"Net Common Stock Issuance":-12500000.0,"Common Stock Payments":-12500000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-63246000.0,"Net Long Term Debt Issuance":-63246000.0,"Long Term Debt Payments":-158246000.0,"Long Term Debt Issuance":95000000.0,"Operating Cash Flow":103805000.0,"Interest Paid Cfo":null,"Change In Working Capital":-1444000.0,"Change In Other Current Liabilities":0.0,"Change In Accrued Expense":-3468000.0,"Change In Payable":-5633000.0,"Change In Prepaid Assets":4772000.0,"Change In Receivables":2885000.0,"Other Non Cash Items":-7149000.0,"Gain Loss On Investment Securities":104438000.0,"Net Foreign Currency Exchange Gain Loss":32000.0,"Net Income From Continuing Operations":7928000.0},"2026-03-31":{"Free Cash Flow":86347000.0,"Repurchase Of Capital Stock":-14711000.0,"Repayment Of Debt":-225000000.0,"Issuance Of Debt":196000000.0,"Issuance Of Capital Stock":null,"End Cash Position":80657000.0,"Beginning Cash Position":81434000.0,"Effect Of Exchange Rate Changes":-10000.0,"Changes In Cash":-767000.0,"Financing Cash Flow":-87114000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-43138000.0,"Common Stock Dividend Paid":-43138000.0,"Net Common Stock Issuance":-14711000.0,"Common Stock Payments":-14711000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":-29000000.0,"Net Long Term Debt Issuance":-29000000.0,"Long Term Debt Payments":-225000000.0,"Long Term Debt Issuance":196000000.0,"Operating Cash Flow":86347000.0,"Interest Paid Cfo":null,"Change In Working Capital":-2618000.0,"Change In Other Current Liabilities":0.0,"Change In Accrued Expense":-6796000.0,"Change In Payable":2247000.0,"Change In Prepaid Assets":5227000.0,"Change In Receivables":-3296000.0,"Other Non Cash Items":-6315000.0,"Gain Loss On Investment Securities":99781000.0,"Net Foreign Currency Exchange Gain Loss":9000.0,"Net Income From Continuing Operations":-4510000.0},"2025-12-31":{"Free Cash Flow":53754000.0,"Repurchase Of Capital Stock":-9111000.0,"Repayment Of Debt":-146000000.0,"Issuance Of Debt":161000000.0,"Issuance Of Capital Stock":null,"End Cash Position":81434000.0,"Beginning Cash Position":65472000.0,"Effect Of Exchange Rate Changes":-95000.0,"Changes In Cash":16057000.0,"Financing Cash Flow":-37697000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-43405000.0,"Common Stock Dividend Paid":-43405000.0,"Net Common Stock Issuance":-9111000.0,"Common Stock Payments":-9111000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":15000000.0,"Net Long Term Debt Issuance":15000000.0,"Long Term Debt Payments":-146000000.0,"Long Term Debt Issuance":161000000.0,"Operating Cash Flow":53754000.0,"Interest Paid Cfo":null,"Change In Working Capital":6942000.0,"Change In Other Current Liabilities":0.0,"Change In Accrued Expense":670000.0,"Change In Payable":-3329000.0,"Change In Prepaid Assets":6128000.0,"Change In Receivables":3473000.0,"Other Non Cash Items":-5946000.0,"Gain Loss On Investment Securities":24034000.0,"Net Foreign Currency Exchange Gain Loss":-3000.0,"Net Income From Continuing Operations":28727000.0},"2025-09-30":{"Free Cash Flow":39008000.0,"Repurchase Of Capital Stock":-2883000.0,"Repayment Of Debt":-427000000.0,"Issuance Of Debt":451000000.0,"Issuance Of Capital Stock":null,"End Cash Position":65472000.0,"Beginning Cash Position":52216000.0,"Effect Of Exchange Rate Changes":73000.0,"Changes In Cash":13183000.0,"Financing Cash Flow":-25825000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-43482000.0,"Common Stock Dividend Paid":-43482000.0,"Net Common Stock Issuance":-2883000.0,"Common Stock Payments":-2883000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":24000000.0,"Net Long Term Debt Issuance":24000000.0,"Long Term Debt Payments":-427000000.0,"Long Term Debt Issuance":451000000.0,"Operating Cash Flow":39008000.0,"Interest Paid Cfo":null,"Change In Working Capital":-3379000.0,"Change In Other Current Liabilities":0.0,"Change In Accrued Expense":985000.0,"Change In Payable":6025000.0,"Change In Prepaid Assets":-5794000.0,"Change In Receivables":-4595000.0,"Other Non Cash Items":-5977000.0,"Gain Loss On Investment Securities":20743000.0,"Net Foreign Currency Exchange Gain Loss":20000.0,"Net Income From Continuing Operations":27601000.0},"2025-06-30":{"Free Cash Flow":24032000.0,"Repurchase Of Capital Stock":-20516000.0,"Repayment Of Debt":-711000000.0,"Issuance Of Debt":747345000.0,"Issuance Of Capital Stock":null,"End Cash Position":52216000.0,"Beginning Cash Position":69400000.0,"Effect Of Exchange Rate Changes":74000.0,"Changes In Cash":-8282000.0,"Financing Cash Flow":-32314000.0,"Net Other Financing Charges":0.0,"Cash Dividends Paid":-44008000.0,"Common Stock Dividend Paid":-44008000.0,"Net Common Stock Issuance":-20516000.0,"Common Stock Payments":-20516000.0,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":36345000.0,"Net Long Term Debt Issuance":36345000.0,"Long Term Debt Payments":-711000000.0,"Long Term Debt Issuance":747345000.0,"Operating Cash Flow":24032000.0,"Interest Paid Cfo":null,"Change In Working Capital":2835000.0,"Change In Other Current Liabilities":0.0,"Change In Accrued Expense":-1461000.0,"Change In Payable":395000.0,"Change In Prepaid Assets":2266000.0,"Change In Receivables":1635000.0,"Other Non Cash Items":-5649000.0,"Gain Loss On Investment Securities":-9083000.0,"Net Foreign Currency Exchange Gain Loss":-167000.0,"Net Income From Continuing Operations":36096000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Operating Cash Flow":null,"Interest Paid Cfo":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":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":0.0,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Operating Cash Flow":null,"Interest Paid Cfo":-3853000.0,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Other Non Cash Items":null,"Gain Loss On Investment Securities":null,"Net Foreign Currency Exchange Gain Loss":null,"Net Income From Continuing Operations":null}}}