{"ticker":"AEE","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":276653219.0,"Share Issued":276653219.0,"Net Debt":21291000000.0,"Total Debt":21304000000.0,"Tangible Book Value":13145000000.0,"Invested Capital":34860000000.0,"Working Capital":-1559000000.0,"Net Tangible Assets":13145000000.0,"Common Stock Equity":13556000000.0,"Total Capitalization":32559000000.0,"Total Equity Gross Minority Interest":13685000000.0,"Minority Interest":129000000.0,"Stockholders Equity":13556000000.0,"Gains Losses Not Affecting Retained Earnings":-2000000.0,"Other Equity Adjustments":-2000000.0,"Retained Earnings":5441000000.0,"Additional Paid In Capital":8114000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Total Liabilities Net Minority Interest":36161000000.0,"Total Non Current Liabilities Net Minority Interest":32035000000.0,"Other Non Current Liabilities":606000000.0,"Non Current Deferred Liabilities":5311000000.0,"Non Current Deferred Taxes Liabilities":5311000000.0,"Long Term Debt And Capital Lease Obligation":19003000000.0,"Long Term Debt":19003000000.0,"Long Term Provisions":864000000.0,"Current Liabilities":4126000000.0,"Other Current Liabilities":674000000.0,"Current Deferred Liabilities":239000000.0,"Current Deferred Revenue":239000000.0,"Current Debt And Capital Lease Obligation":2301000000.0,"Current Debt":2301000000.0,"Other Current Borrowings":1123000000.0,"Commercial Paper":1178000000.0,"Payables And Accrued Expenses":912000000.0,"Interest Payable":179000000.0,"Payables":733000000.0,"Total Tax Payable":null,"Accounts Payable":733000000.0,"Total Assets":49846000000.0,"Total Non Current Assets":47279000000.0,"Other Non Current Assets":2732000000.0,"Defined Pension Benefit":991000000.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":411000000.0,"Goodwill":411000000.0,"Net PPE":40471000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":2567000000.0,"Other Current Assets":645000000.0,"Inventory":733000000.0,"Other Inventories":null,"Receivables":1176000000.0,"Other Receivables":175000000.0,"Accounts Receivable":703000000.0,"Allowance For Doubtful Accounts Receivable":-41000000.0,"Gross Accounts Receivable":744000000.0,"Cash Cash Equivalents And Short Term Investments":13000000.0,"Cash And Cash Equivalents":13000000.0},"2025-12-31":{"Ordinary Shares Number":276400000.0,"Share Issued":276400000.0,"Net Debt":19817000000.0,"Total Debt":19830000000.0,"Tangible Book Value":12990000000.0,"Invested Capital":33231000000.0,"Working Capital":-1336000000.0,"Net Tangible Assets":12990000000.0,"Common Stock Equity":13401000000.0,"Total Capitalization":31615000000.0,"Total Equity Gross Minority Interest":13530000000.0,"Minority Interest":129000000.0,"Stockholders Equity":13401000000.0,"Gains Losses Not Affecting Retained Earnings":0.0,"Other Equity Adjustments":null,"Retained Earnings":5292000000.0,"Additional Paid In Capital":8106000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Total Liabilities Net Minority Interest":34946000000.0,"Total Non Current Liabilities Net Minority Interest":31039000000.0,"Other Non Current Liabilities":540000000.0,"Non Current Deferred Liabilities":5181000000.0,"Non Current Deferred Taxes Liabilities":5181000000.0,"Long Term Debt And Capital Lease Obligation":18214000000.0,"Long Term Debt":18214000000.0,"Long Term Provisions":849000000.0,"Current Liabilities":3907000000.0,"Other Current Liabilities":570000000.0,"Current Deferred Liabilities":238000000.0,"Current Deferred Revenue":238000000.0,"Current Debt And Capital Lease Obligation":1616000000.0,"Current Debt":1616000000.0,"Other Current Borrowings":973000000.0,"Commercial Paper":643000000.0,"Payables And Accrued Expenses":1483000000.0,"Interest Payable":229000000.0,"Payables":1254000000.0,"Total Tax Payable":null,"Accounts Payable":1254000000.0,"Total Assets":48476000000.0,"Total Non Current Assets":45905000000.0,"Other Non Current Assets":2680000000.0,"Defined Pension Benefit":977000000.0,"Investments And Advances":null,"Other Investments":null,"Goodwill And Other Intangible Assets":411000000.0,"Goodwill":411000000.0,"Net PPE":39313000000.0,"Accumulated Depreciation":-16569000000.0,"Gross PPE":55882000000.0,"Construction In Progress":3012000000.0,"Other Properties":3584000000.0,"Current Assets":2571000000.0,"Other Current Assets":597000000.0,"Inventory":774000000.0,"Other Inventories":98000000.0,"Receivables":1187000000.0,"Other Receivables":107000000.0,"Accounts Receivable":665000000.0,"Allowance For Doubtful Accounts Receivable":-39000000.0,"Gross Accounts Receivable":704000000.0,"Cash Cash Equivalents And Short Term Investments":13000000.0,"Cash And Cash Equivalents":13000000.0},"2025-09-30":{"Ordinary Shares Number":270500000.0,"Share Issued":270500000.0,"Net Debt":20095000000.0,"Total Debt":20104000000.0,"Tangible Book Value":12369000000.0,"Invested Capital":32884000000.0,"Working Capital":-195000000.0,"Net Tangible Assets":12369000000.0,"Common Stock Equity":12780000000.0,"Total Capitalization":31952000000.0,"Total Equity Gross Minority Interest":12909000000.0,"Minority Interest":129000000.0,"Stockholders Equity":12780000000.0,"Gains Losses Not Affecting Retained Earnings":-14000000.0,"Other Equity Adjustments":-14000000.0,"Retained Earnings":5232000000.0,"Additional Paid In Capital":7559000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Total Liabilities Net Minority Interest":34507000000.0,"Total Non Current Liabilities Net Minority Interest":31702000000.0,"Other Non Current Liabilities":516000000.0,"Non Current Deferred Liabilities":5081000000.0,"Non Current Deferred Taxes Liabilities":5081000000.0,"Long Term Debt And Capital Lease Obligation":19172000000.0,"Long Term Debt":19172000000.0,"Long Term Provisions":844000000.0,"Current Liabilities":2805000000.0,"Other Current Liabilities":465000000.0,"Current Deferred Liabilities":248000000.0,"Current Deferred Revenue":248000000.0,"Current Debt And Capital Lease Obligation":932000000.0,"Current Debt":932000000.0,"Other Current Borrowings":29000000.0,"Commercial Paper":903000000.0,"Payables And Accrued Expenses":1160000000.0,"Interest Payable":183000000.0,"Payables":977000000.0,"Total Tax Payable":215000000.0,"Accounts Payable":762000000.0,"Total Assets":47416000000.0,"Total Non Current Assets":44806000000.0,"Other Non Current Assets":2632000000.0,"Defined Pension Benefit":741000000.0,"Investments And Advances":1502000000.0,"Other Investments":1502000000.0,"Goodwill And Other Intangible Assets":411000000.0,"Goodwill":411000000.0,"Net PPE":38411000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":2610000000.0,"Other Current Assets":512000000.0,"Inventory":804000000.0,"Other Inventories":null,"Receivables":1285000000.0,"Other Receivables":78000000.0,"Accounts Receivable":794000000.0,"Allowance For Doubtful Accounts Receivable":-38000000.0,"Gross Accounts Receivable":832000000.0,"Cash Cash Equivalents And Short Term Investments":9000000.0,"Cash And Cash Equivalents":9000000.0},"2025-06-30":{"Ordinary Shares Number":270400000.0,"Share Issued":270400000.0,"Net Debt":19970000000.0,"Total Debt":19981000000.0,"Tangible Book Value":11903000000.0,"Invested Capital":32295000000.0,"Working Capital":-613000000.0,"Net Tangible Assets":11903000000.0,"Common Stock Equity":12314000000.0,"Total Capitalization":31125000000.0,"Total Equity Gross Minority Interest":12443000000.0,"Minority Interest":129000000.0,"Stockholders Equity":12314000000.0,"Gains Losses Not Affecting Retained Earnings":-14000000.0,"Other Equity Adjustments":-14000000.0,"Retained Earnings":4784000000.0,"Additional Paid In Capital":7541000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Total Liabilities Net Minority Interest":34182000000.0,"Total Non Current Liabilities Net Minority Interest":31095000000.0,"Other Non Current Liabilities":551000000.0,"Non Current Deferred Liabilities":4881000000.0,"Non Current Deferred Taxes Liabilities":4881000000.0,"Long Term Debt And Capital Lease Obligation":18811000000.0,"Long Term Debt":18811000000.0,"Long Term Provisions":838000000.0,"Current Liabilities":3087000000.0,"Other Current Liabilities":410000000.0,"Current Deferred Liabilities":240000000.0,"Current Deferred Revenue":240000000.0,"Current Debt And Capital Lease Obligation":1170000000.0,"Current Debt":1170000000.0,"Other Current Borrowings":29000000.0,"Commercial Paper":1141000000.0,"Payables And Accrued Expenses":1267000000.0,"Interest Payable":230000000.0,"Payables":1037000000.0,"Total Tax Payable":155000000.0,"Accounts Payable":882000000.0,"Total Assets":46625000000.0,"Total Non Current Assets":44151000000.0,"Other Non Current Assets":2524000000.0,"Defined Pension Benefit":734000000.0,"Investments And Advances":1414000000.0,"Other Investments":1414000000.0,"Goodwill And Other Intangible Assets":411000000.0,"Goodwill":411000000.0,"Net PPE":37816000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":2474000000.0,"Other Current Assets":590000000.0,"Inventory":738000000.0,"Other Inventories":null,"Receivables":1135000000.0,"Other Receivables":101000000.0,"Accounts Receivable":567000000.0,"Allowance For Doubtful Accounts Receivable":-39000000.0,"Gross Accounts Receivable":606000000.0,"Cash Cash Equivalents And Short Term Investments":11000000.0,"Cash And Cash Equivalents":11000000.0},"2025-03-31":{"Ordinary Shares Number":270300000.0,"Share Issued":270300000.0,"Net Debt":19600000000.0,"Total Debt":19623000000.0,"Tangible Book Value":11808000000.0,"Invested Capital":31842000000.0,"Working Capital":-408000000.0,"Net Tangible Assets":11808000000.0,"Common Stock Equity":12219000000.0,"Total Capitalization":30573000000.0,"Total Equity Gross Minority Interest":12348000000.0,"Minority Interest":129000000.0,"Stockholders Equity":12219000000.0,"Gains Losses Not Affecting Retained Earnings":-10000000.0,"Other Equity Adjustments":-10000000.0,"Retained Earnings":4702000000.0,"Additional Paid In Capital":7524000000.0,"Capital Stock":3000000.0,"Common Stock":3000000.0,"Total Liabilities Net Minority Interest":33317000000.0,"Total Non Current Liabilities Net Minority Interest":30454000000.0,"Other Non Current Liabilities":535000000.0,"Non Current Deferred Liabilities":4782000000.0,"Non Current Deferred Taxes Liabilities":4782000000.0,"Long Term Debt And Capital Lease Obligation":18354000000.0,"Long Term Debt":18354000000.0,"Long Term Provisions":830000000.0,"Current Liabilities":2863000000.0,"Other Current Liabilities":510000000.0,"Current Deferred Liabilities":223000000.0,"Current Deferred Revenue":223000000.0,"Current Debt And Capital Lease Obligation":1269000000.0,"Current Debt":1269000000.0,"Other Current Borrowings":17000000.0,"Commercial Paper":1252000000.0,"Payables And Accrued Expenses":861000000.0,"Interest Payable":159000000.0,"Payables":702000000.0,"Total Tax Payable":null,"Accounts Payable":702000000.0,"Total Assets":45665000000.0,"Total Non Current Assets":43210000000.0,"Other Non Current Assets":2455000000.0,"Defined Pension Benefit":765000000.0,"Investments And Advances":1312000000.0,"Other Investments":1312000000.0,"Goodwill And Other Intangible Assets":411000000.0,"Goodwill":411000000.0,"Net PPE":37010000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Current Assets":2455000000.0,"Other Current Assets":516000000.0,"Inventory":669000000.0,"Other Inventories":null,"Receivables":1247000000.0,"Other Receivables":327000000.0,"Accounts Receivable":667000000.0,"Allowance For Doubtful Accounts Receivable":-41000000.0,"Gross Accounts Receivable":708000000.0,"Cash Cash Equivalents And Short Term Investments":23000000.0,"Cash And Cash Equivalents":23000000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":-6000000.0,"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,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Commercial Paper":null,"Payables And Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Defined Pension Benefit":null,"Investments And Advances":1342000000.0,"Other Investments":1342000000.0,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-16495000000.0,"Gross PPE":52799000000.0,"Construction In Progress":2009000000.0,"Other Properties":4457000000.0,"Current Assets":null,"Other Current Assets":null,"Inventory":null,"Other Inventories":91000000.0,"Receivables":null,"Other 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":5880000.0,"Tax Rate For Calcs":0.14,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Interest Income":null,"Normalized Income":277880000.0,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":278700000.0,"Basic Average Shares":276800000.0,"Diluted EPS":1.13,"Basic EPS":1.14,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":null,"Other Special Charges":null,"Earnings From Equity Interest":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Taxes":null,"Depreciation Amortization Depletion Income Statement":null,"Depreciation And Amortization In Income Statement":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null},"2026-03-31":{"Tax Effect Of Unusual Items":4340000.0,"Tax Rate For Calcs":0.14,"Normalized EBITDA":1029000000.0,"Total Unusual Items":31000000.0,"Total Unusual Items Excluding Goodwill":31000000.0,"Net Income From Continuing Operation Net Minority Interest":357000000.0,"Reconciled Depreciation":438000000.0,"Reconciled Cost Of Revenue":1055000000.0,"EBITDA":1060000000.0,"EBIT":622000000.0,"Net Interest Income":-195000000.0,"Interest Expense":204000000.0,"Interest Income":9000000.0,"Normalized Income":330340000.0,"Net Income From Continuing And Discontinued Operation":357000000.0,"Total Expenses":1644000000.0,"Total Operating Income As Reported":532000000.0,"Diluted Average Shares":278400000.0,"Basic Average Shares":276500000.0,"Diluted EPS":1.28,"Basic EPS":1.29,"Diluted NI Availto Com Stockholders":357000000.0,"Net Income Common Stockholders":357000000.0,"Net Income":357000000.0,"Minority Interests":-1000000.0,"Net Income Including Noncontrolling Interests":358000000.0,"Net Income Continuous Operations":358000000.0,"Tax Provision":60000000.0,"Pretax Income":418000000.0,"Other Income Expense":81000000.0,"Other Non Operating Income Expenses":48000000.0,"Special Income Charges":31000000.0,"Other Special Charges":-31000000.0,"Earnings From Equity Interest":2000000.0,"Net Non Operating Interest Income Expense":-195000000.0,"Interest Expense Non Operating":204000000.0,"Interest Income Non Operating":9000000.0,"Operating Income":532000000.0,"Operating Expense":549000000.0,"Other Taxes":151000000.0,"Depreciation Amortization Depletion Income Statement":398000000.0,"Depreciation And Amortization In Income Statement":398000000.0,"Gross Profit":1081000000.0,"Cost Of Revenue":1095000000.0,"Total Revenue":2176000000.0,"Operating Revenue":2176000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":5880000.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":852000000.0,"Total Unusual Items":28000000.0,"Total Unusual Items Excluding Goodwill":28000000.0,"Net Income From Continuing Operation Net Minority Interest":252000000.0,"Reconciled Depreciation":430000000.0,"Reconciled Cost Of Revenue":854000000.0,"EBITDA":880000000.0,"EBIT":450000000.0,"Net Interest Income":-196000000.0,"Interest Expense":206000000.0,"Interest Income":10000000.0,"Normalized Income":229880000.0,"Net Income From Continuing And Discontinued Operation":252000000.0,"Total Expenses":1422000000.0,"Total Operating Income As Reported":360000000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":252000000.0,"Net Income Common Stockholders":252000000.0,"Net Income":252000000.0,"Minority Interests":-1000000.0,"Net Income Including Noncontrolling Interests":253000000.0,"Net Income Continuous Operations":253000000.0,"Tax Provision":-9000000.0,"Pretax Income":244000000.0,"Other Income Expense":80000000.0,"Other Non Operating Income Expenses":52000000.0,"Special Income Charges":28000000.0,"Other Special Charges":-28000000.0,"Earnings From Equity Interest":0.0,"Net Non Operating Interest Income Expense":-196000000.0,"Interest Expense Non Operating":206000000.0,"Interest Income Non Operating":10000000.0,"Operating Income":360000000.0,"Operating Expense":538000000.0,"Other Taxes":138000000.0,"Depreciation Amortization Depletion Income Statement":400000000.0,"Depreciation And Amortization In Income Statement":400000000.0,"Gross Profit":898000000.0,"Cost Of Revenue":884000000.0,"Total Revenue":1782000000.0,"Operating Revenue":1782000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":1470000.0,"Tax Rate For Calcs":0.07,"Normalized EBITDA":1305000000.0,"Total Unusual Items":21000000.0,"Total Unusual Items Excluding Goodwill":21000000.0,"Net Income From Continuing Operation Net Minority Interest":640000000.0,"Reconciled Depreciation":425000000.0,"Reconciled Cost Of Revenue":1285000000.0,"EBITDA":1326000000.0,"EBIT":901000000.0,"Net Interest Income":-198000000.0,"Interest Expense":208000000.0,"Interest Income":10000000.0,"Normalized Income":620470000.0,"Net Income From Continuing And Discontinued Operation":640000000.0,"Total Expenses":1874000000.0,"Total Operating Income As Reported":825000000.0,"Diluted Average Shares":272200000.0,"Basic Average Shares":270400000.0,"Diluted EPS":2.35,"Basic EPS":2.37,"Diluted NI Availto Com Stockholders":640000000.0,"Net Income Common Stockholders":640000000.0,"Net Income":640000000.0,"Minority Interests":-1000000.0,"Net Income Including Noncontrolling Interests":641000000.0,"Net Income Continuous Operations":641000000.0,"Tax Provision":52000000.0,"Pretax Income":693000000.0,"Other Income Expense":66000000.0,"Other Non Operating Income Expenses":54000000.0,"Special Income Charges":21000000.0,"Other Special Charges":-21000000.0,"Earnings From Equity Interest":-9000000.0,"Net Non Operating Interest Income Expense":-198000000.0,"Interest Expense Non Operating":208000000.0,"Interest Income Non Operating":10000000.0,"Operating Income":825000000.0,"Operating Expense":579000000.0,"Other Taxes":164000000.0,"Depreciation Amortization Depletion Income Statement":415000000.0,"Depreciation And Amortization In Income Statement":415000000.0,"Gross Profit":1404000000.0,"Cost Of Revenue":1295000000.0,"Total Revenue":2699000000.0,"Operating Revenue":2699000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":4165625.0,"Tax Rate For Calcs":0.134375,"Normalized EBITDA":874000000.0,"Total Unusual Items":31000000.0,"Total Unusual Items Excluding Goodwill":31000000.0,"Net Income From Continuing Operation Net Minority Interest":275000000.0,"Reconciled Depreciation":398000000.0,"Reconciled Cost Of Revenue":1281000000.0,"EBITDA":905000000.0,"EBIT":507000000.0,"Net Interest Income":-177000000.0,"Interest Expense":187000000.0,"Interest Income":10000000.0,"Normalized Income":248165625.0,"Net Income From Continuing And Discontinued Operation":275000000.0,"Total Expenses":1810000000.0,"Total Operating Income As Reported":411000000.0,"Diluted Average Shares":271600000.0,"Basic Average Shares":270300000.0,"Diluted EPS":1.01,"Basic EPS":1.02,"Diluted NI Availto Com Stockholders":275000000.0,"Net Income Common Stockholders":275000000.0,"Net Income":275000000.0,"Minority Interests":-2000000.0,"Net Income Including Noncontrolling Interests":277000000.0,"Net Income Continuous Operations":277000000.0,"Tax Provision":43000000.0,"Pretax Income":320000000.0,"Other Income Expense":86000000.0,"Other Non Operating Income Expenses":61000000.0,"Special Income Charges":31000000.0,"Other Special Charges":-31000000.0,"Earnings From Equity Interest":-6000000.0,"Net Non Operating Interest Income Expense":-177000000.0,"Interest Expense Non Operating":187000000.0,"Interest Income Non Operating":10000000.0,"Operating Income":411000000.0,"Operating Expense":517000000.0,"Other Taxes":131000000.0,"Depreciation Amortization Depletion Income Statement":386000000.0,"Depreciation And Amortization In Income Statement":386000000.0,"Gross Profit":928000000.0,"Cost Of Revenue":1293000000.0,"Total Revenue":2221000000.0,"Operating Revenue":2221000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":914000000.0,"Total Unusual Items":16000000.0,"Total Unusual Items Excluding Goodwill":16000000.0,"Net Income From Continuing Operation Net Minority Interest":289000000.0,"Reconciled Depreciation":415000000.0,"Reconciled Cost Of Revenue":1108000000.0,"EBITDA":930000000.0,"EBIT":515000000.0,"Net Interest Income":-164000000.0,"Interest Expense":175000000.0,"Interest Income":11000000.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":289000000.0,"Total Expenses":1667000000.0,"Total Operating Income As Reported":430000000.0,"Diluted Average Shares":271400000.0,"Basic Average Shares":270000000.0,"Diluted EPS":1.07,"Basic EPS":1.07,"Diluted NI Availto Com Stockholders":289000000.0,"Net Income Common Stockholders":289000000.0,"Net Income":289000000.0,"Minority Interests":-1000000.0,"Net Income Including Noncontrolling Interests":290000000.0,"Net Income Continuous Operations":290000000.0,"Tax Provision":50000000.0,"Pretax Income":340000000.0,"Other Income Expense":74000000.0,"Other Non Operating Income Expenses":62000000.0,"Special Income Charges":16000000.0,"Other Special Charges":-16000000.0,"Earnings From Equity Interest":-4000000.0,"Net Non Operating Interest Income Expense":-164000000.0,"Interest Expense Non Operating":175000000.0,"Interest Income Non Operating":11000000.0,"Operating Income":430000000.0,"Operating Expense":511000000.0,"Other Taxes":144000000.0,"Depreciation Amortization Depletion Income Statement":367000000.0,"Depreciation And Amortization In Income Statement":367000000.0,"Gross Profit":941000000.0,"Cost Of Revenue":1156000000.0,"Total Revenue":2097000000.0,"Operating Revenue":2097000000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-1175000000.0,"Repayment Of Debt":-350000000.0,"Issuance Of Debt":1297000000.0,"Issuance Of Capital Stock":12000000.0,"Capital Expenditure":-1596000000.0,"End Cash Position":485000000.0,"Beginning Cash Position":420000000.0,"Changes In Cash":65000000.0,"Financing Cash Flow":1258000000.0,"Cash Flow From Continuing Financing Activities":1258000000.0,"Net Other Financing Charges":-27000000.0,"Cash Dividends Paid":-208000000.0,"Common Stock Dividend Paid":-208000000.0,"Net Common Stock Issuance":12000000.0,"Common Stock Issuance":12000000.0,"Net Issuance Payments Of Debt":1481000000.0,"Net Short Term Debt Issuance":534000000.0,"Net Long Term Debt Issuance":947000000.0,"Long Term Debt Payments":-350000000.0,"Long Term Debt Issuance":1297000000.0,"Investing Cash Flow":-1614000000.0,"Cash Flow From Continuing Investing Activities":-1614000000.0,"Net Other Investing Changes":-7000000.0,"Net Investment Purchase And Sale":-11000000.0,"Sale Of Investment":76000000.0,"Purchase Of Investment":-87000000.0,"Capital Expenditure Reported":-1596000000.0,"Operating Cash Flow":421000000.0,"Cash Flow From Continuing Operating Activities":421000000.0,"Change In Working Capital":-422000000.0,"Change In Other Working Capital":-238000000.0,"Change In Other Current Liabilities":-30000000.0,"Change In Other Current Assets":-3000000.0,"Change In Payables And Accrued Expense":-233000000.0,"Change In Payable":-233000000.0,"Change In Account Payable":-308000000.0,"Change In Tax Payable":75000000.0,"Change In Income Tax Payable":75000000.0,"Change In Inventory":41000000.0,"Change In Receivables":41000000.0,"Other Non Cash Items":-17000000.0,"Stock Based Compensation":8000000.0,"Deferred Tax":56000000.0,"Deferred Income Tax":56000000.0,"Depreciation Amortization Depletion":438000000.0,"Depreciation And Amortization":438000000.0,"Depreciation":438000000.0,"Net Income From Continuing Operations":358000000.0},"2025-12-31":{"Free Cash Flow":-80000000.0,"Repayment Of Debt":-17000000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":539000000.0,"Capital Expenditure":-1036000000.0,"End Cash Position":420000000.0,"Beginning Cash Position":435000000.0,"Changes In Cash":-15000000.0,"Financing Cash Flow":62000000.0,"Cash Flow From Continuing Financing Activities":62000000.0,"Net Other Financing Charges":-8000000.0,"Cash Dividends Paid":-192000000.0,"Common Stock Dividend Paid":-192000000.0,"Net Common Stock Issuance":539000000.0,"Common Stock Issuance":539000000.0,"Net Issuance Payments Of Debt":-277000000.0,"Net Short Term Debt Issuance":-260000000.0,"Net Long Term Debt Issuance":-17000000.0,"Long Term Debt Payments":-17000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-1033000000.0,"Cash Flow From Continuing Investing Activities":-1033000000.0,"Net Other Investing Changes":2000000.0,"Net Investment Purchase And Sale":1000000.0,"Sale Of Investment":68000000.0,"Purchase Of Investment":-67000000.0,"Capital Expenditure Reported":-1036000000.0,"Operating Cash Flow":956000000.0,"Cash Flow From Continuing Operating Activities":956000000.0,"Change In Working Capital":257000000.0,"Change In Other Working Capital":-50000000.0,"Change In Other Current Liabilities":32000000.0,"Change In Other Current Assets":-7000000.0,"Change In Payables And Accrued Expense":169000000.0,"Change In Payable":169000000.0,"Change In Account Payable":286000000.0,"Change In Tax Payable":-117000000.0,"Change In Income Tax Payable":-117000000.0,"Change In Inventory":29000000.0,"Change In Receivables":84000000.0,"Other Non Cash Items":11000000.0,"Stock Based Compensation":7000000.0,"Deferred Tax":-2000000.0,"Deferred Income Tax":-2000000.0,"Depreciation Amortization Depletion":430000000.0,"Depreciation And Amortization":430000000.0,"Depreciation":430000000.0,"Net Income From Continuing Operations":253000000.0},"2025-09-30":{"Free Cash Flow":115000000.0,"Repayment Of Debt":0.0,"Issuance Of Debt":361000000.0,"Issuance Of Capital Stock":10000000.0,"Capital Expenditure":-989000000.0,"End Cash Position":435000000.0,"Beginning Cash Position":394000000.0,"Changes In Cash":41000000.0,"Financing Cash Flow":-62000000.0,"Cash Flow From Continuing Financing Activities":-62000000.0,"Net Other Financing Charges":-4000000.0,"Cash Dividends Paid":-192000000.0,"Common Stock Dividend Paid":-192000000.0,"Net Common Stock Issuance":10000000.0,"Common Stock Issuance":10000000.0,"Net Issuance Payments Of Debt":124000000.0,"Net Short Term Debt Issuance":-237000000.0,"Net Long Term Debt Issuance":361000000.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":361000000.0,"Investing Cash Flow":-1001000000.0,"Cash Flow From Continuing Investing Activities":-1001000000.0,"Net Other Investing Changes":-8000000.0,"Net Investment Purchase And Sale":-4000000.0,"Sale Of Investment":125000000.0,"Purchase Of Investment":-129000000.0,"Capital Expenditure Reported":-989000000.0,"Operating Cash Flow":1104000000.0,"Cash Flow From Continuing Operating Activities":1104000000.0,"Change In Working Capital":-54000000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And 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,"Other Non Cash Items":2000000.0,"Stock Based Compensation":7000000.0,"Deferred Tax":83000000.0,"Deferred Income Tax":83000000.0,"Depreciation Amortization Depletion":425000000.0,"Depreciation And Amortization":425000000.0,"Depreciation":425000000.0,"Net Income From Continuing Operations":641000000.0},"2025-06-30":{"Free Cash Flow":-205000000.0,"Repayment Of Debt":-24000000.0,"Issuance Of Debt":500000000.0,"Issuance Of Capital Stock":12000000.0,"Capital Expenditure":-1067000000.0,"End Cash Position":394000000.0,"Beginning Cash Position":376000000.0,"Changes In Cash":18000000.0,"Financing Cash Flow":180000000.0,"Cash Flow From Continuing Financing Activities":180000000.0,"Net Other Financing Charges":-5000000.0,"Cash Dividends Paid":-193000000.0,"Common Stock Dividend Paid":-193000000.0,"Net Common Stock Issuance":12000000.0,"Common Stock Issuance":12000000.0,"Net Issuance Payments Of Debt":366000000.0,"Net Short Term Debt Issuance":-110000000.0,"Net Long Term Debt Issuance":476000000.0,"Long Term Debt Payments":-24000000.0,"Long Term Debt Issuance":500000000.0,"Investing Cash Flow":-1024000000.0,"Cash Flow From Continuing Investing Activities":-1024000000.0,"Net Other Investing Changes":50000000.0,"Net Investment Purchase And Sale":-7000000.0,"Sale Of Investment":130000000.0,"Purchase Of Investment":-137000000.0,"Capital Expenditure Reported":-1067000000.0,"Operating Cash Flow":862000000.0,"Cash Flow From Continuing Operating Activities":862000000.0,"Change In Working Capital":139000000.0,"Change In Other Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And 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,"Other Non Cash Items":-15000000.0,"Stock Based Compensation":7000000.0,"Deferred Tax":56000000.0,"Deferred Income Tax":56000000.0,"Depreciation Amortization Depletion":398000000.0,"Depreciation And Amortization":398000000.0,"Depreciation":398000000.0,"Net Income From Continuing Operations":277000000.0},"2025-03-31":{"Free Cash Flow":-651000000.0,"Repayment Of Debt":-300000000.0,"Issuance Of Debt":1099000000.0,"Issuance Of Capital Stock":13000000.0,"Capital Expenditure":-1082000000.0,"End Cash Position":376000000.0,"Beginning Cash Position":328000000.0,"Changes In Cash":48000000.0,"Financing Cash Flow":704000000.0,"Cash Flow From Continuing Financing Activities":704000000.0,"Net Other Financing Charges":-25000000.0,"Cash Dividends Paid":-191000000.0,"Common Stock Dividend Paid":-191000000.0,"Net Common Stock Issuance":13000000.0,"Common Stock Issuance":13000000.0,"Net Issuance Payments Of Debt":907000000.0,"Net Short Term Debt Issuance":108000000.0,"Net Long Term Debt Issuance":799000000.0,"Long Term Debt Payments":-300000000.0,"Long Term Debt Issuance":1099000000.0,"Investing Cash Flow":-1087000000.0,"Cash Flow From Continuing Investing Activities":-1087000000.0,"Net Other Investing Changes":9000000.0,"Net Investment Purchase And Sale":-14000000.0,"Sale Of Investment":93000000.0,"Purchase Of Investment":-107000000.0,"Capital Expenditure Reported":-1082000000.0,"Operating Cash Flow":431000000.0,"Cash Flow From Continuing Operating Activities":431000000.0,"Change In Working Capital":-393000000.0,"Change In Other Working Capital":-109000000.0,"Change In Other Current Liabilities":-10000000.0,"Change In Other Current Assets":0.0,"Change In Payables And Accrued Expense":-299000000.0,"Change In Payable":-299000000.0,"Change In Account Payable":-291000000.0,"Change In Tax Payable":-8000000.0,"Change In Income Tax Payable":-8000000.0,"Change In Inventory":93000000.0,"Change In Receivables":-68000000.0,"Other Non Cash Items":-4000000.0,"Stock Based Compensation":7000000.0,"Deferred Tax":116000000.0,"Deferred Income Tax":116000000.0,"Depreciation Amortization Depletion":415000000.0,"Depreciation And Amortization":415000000.0,"Depreciation":415000000.0,"Net Income From Continuing Operations":290000000.0},"2024-12-31":{"Free Cash Flow":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,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":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 Investment Purchase And Sale":null,"Sale Of Investment":null,"Purchase Of Investment":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":-37000000.0,"Change In Other Current Liabilities":33000000.0,"Change In Other Current Assets":19000000.0,"Change In Payables And Accrued Expense":101000000.0,"Change In Payable":101000000.0,"Change In Account Payable":243000000.0,"Change In Tax Payable":-142000000.0,"Change In Income Tax Payable":-142000000.0,"Change In Inventory":29000000.0,"Change In Receivables":92000000.0,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}