{"ticker":"CEG","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":355302000.0,"Share Issued":355302000.0,"Net Debt":24003000000.0,"Total Debt":24700000000.0,"Tangible Book Value":20450000000.0,"Invested Capital":56677000000.0,"Working Capital":5933000000.0,"Net Tangible Assets":20450000000.0,"Common Stock Equity":31977000000.0,"Total Capitalization":51088000000.0,"Total Equity Gross Minority Interest":32322000000.0,"Minority Interest":345000000.0,"Stockholders Equity":31977000000.0,"Gains Losses Not Affecting Retained Earnings":-2398000000.0,"Other Equity Adjustments":-2398000000.0,"Retained Earnings":7692000000.0,"Capital Stock":26683000000.0,"Common Stock":26683000000.0,"Total Liabilities Net Minority Interest":65931000000.0,"Total Non Current Liabilities Net Minority Interest":52899000000.0,"Other Non Current Liabilities":4304000000.0,"Derivative Product Liabilities":601000000.0,"Employee Benefits":1844000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1844000000.0,"Tradeand Other Payables Non Current":5914000000.0,"Non Current Deferred Liabilities":8513000000.0,"Non Current Deferred Taxes Liabilities":8513000000.0,"Long Term Debt And Capital Lease Obligation":19111000000.0,"Long Term Debt":19111000000.0,"Long Term Provisions":12612000000.0,"Current Liabilities":13032000000.0,"Other Current Liabilities":3011000000.0,"Current Debt And Capital Lease Obligation":5589000000.0,"Current Debt":5589000000.0,"Other Current Borrowings":5589000000.0,"Pensionand Other Post Retirement Benefit Plans Current":783000000.0,"Payables And Accrued Expenses":3649000000.0,"Current Accrued Expenses":796000000.0,"Interest Payable":796000000.0,"Payables":2853000000.0,"Total Tax Payable":395000000.0,"Accounts Payable":2458000000.0,"Total Assets":98253000000.0,"Total Non Current Assets":79288000000.0,"Other Non Current Assets":24439000000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":1741000000.0,"Investments And Advances":353000000.0,"Other Investments":124000000.0,"Investmentin Financial Assets":184000000.0,"Available For Sale Securities":184000000.0,"Long Term Equity Investment":45000000.0,"Goodwill And Other Intangible Assets":11527000000.0,"Goodwill":11527000000.0,"Net PPE":41228000000.0,"Accumulated Depreciation":-19589000000.0,"Gross PPE":60817000000.0,"Construction In Progress":2818000000.0,"Other Properties":null,"Properties":null,"Current Assets":18965000000.0,"Other Current Assets":1949000000.0,"Hedging Assets Current":2167000000.0,"Assets Held For Sale Current":5743000000.0,"Restricted Cash":380000000.0,"Inventory":3368000000.0,"Raw Materials":null,"Receivables":4661000000.0,"Other Receivables":894000000.0,"Accounts Receivable":3767000000.0,"Allowance For Doubtful Accounts Receivable":-165000000.0,"Gross Accounts Receivable":3932000000.0,"Cash Cash Equivalents And Short Term Investments":697000000.0,"Cash And Cash Equivalents":697000000.0},"2026-03-31":{"Ordinary Shares Number":361990335.0,"Share Issued":361990335.0,"Net Debt":21666000000.0,"Total Debt":22466000000.0,"Tangible Book Value":21956000000.0,"Invested Capital":55949000000.0,"Working Capital":4794000000.0,"Net Tangible Assets":21956000000.0,"Common Stock Equity":33483000000.0,"Total Capitalization":50477000000.0,"Total Equity Gross Minority Interest":33820000000.0,"Minority Interest":337000000.0,"Stockholders Equity":33483000000.0,"Gains Losses Not Affecting Retained Earnings":-2425000000.0,"Other Equity Adjustments":-2425000000.0,"Retained Earnings":7334000000.0,"Capital Stock":28574000000.0,"Common Stock":28574000000.0,"Total Liabilities Net Minority Interest":63091000000.0,"Total Non Current Liabilities Net Minority Interest":49876000000.0,"Other Non Current Liabilities":4508000000.0,"Derivative Product Liabilities":518000000.0,"Employee Benefits":1835000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1835000000.0,"Tradeand Other Payables Non Current":5389000000.0,"Non Current Deferred Liabilities":8199000000.0,"Non Current Deferred Taxes Liabilities":8199000000.0,"Long Term Debt And Capital Lease Obligation":16994000000.0,"Long Term Debt":16994000000.0,"Long Term Provisions":12433000000.0,"Current Liabilities":13215000000.0,"Other Current Liabilities":3294000000.0,"Current Debt And Capital Lease Obligation":5472000000.0,"Current Debt":5472000000.0,"Other Current Borrowings":5472000000.0,"Pensionand Other Post Retirement Benefit Plans Current":557000000.0,"Payables And Accrued Expenses":3892000000.0,"Current Accrued Expenses":700000000.0,"Interest Payable":700000000.0,"Payables":3192000000.0,"Total Tax Payable":484000000.0,"Accounts Payable":2708000000.0,"Total Assets":96911000000.0,"Total Non Current Assets":78902000000.0,"Other Non Current Assets":24179000000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":2113000000.0,"Investments And Advances":314000000.0,"Other Investments":110000000.0,"Investmentin Financial Assets":178000000.0,"Available For Sale Securities":178000000.0,"Long Term Equity Investment":26000000.0,"Goodwill And Other Intangible Assets":11527000000.0,"Goodwill":11527000000.0,"Net PPE":40769000000.0,"Accumulated Depreciation":-19524000000.0,"Gross PPE":60293000000.0,"Construction In Progress":3737000000.0,"Other Properties":null,"Properties":null,"Current Assets":18009000000.0,"Other Current Assets":2312000000.0,"Hedging Assets Current":1795000000.0,"Assets Held For Sale Current":5735000000.0,"Restricted Cash":371000000.0,"Inventory":2582000000.0,"Raw Materials":null,"Receivables":4414000000.0,"Other Receivables":454000000.0,"Accounts Receivable":3960000000.0,"Allowance For Doubtful Accounts Receivable":-157000000.0,"Gross Accounts Receivable":4117000000.0,"Cash Cash Equivalents And Short Term Investments":800000000.0,"Cash And Cash Equivalents":800000000.0},"2025-12-31":{"Ordinary Shares Number":312290080.0,"Share Issued":312290080.0,"Net Debt":5351000000.0,"Total Debt":8992000000.0,"Tangible Book Value":14097000000.0,"Invested Capital":23509000000.0,"Working Capital":4175000000.0,"Net Tangible Assets":14097000000.0,"Common Stock Equity":14517000000.0,"Total Capitalization":21767000000.0,"Total Equity Gross Minority Interest":14853000000.0,"Minority Interest":336000000.0,"Stockholders Equity":14517000000.0,"Gains Losses Not Affecting Retained Earnings":-2425000000.0,"Other Equity Adjustments":-2425000000.0,"Retained Earnings":5899000000.0,"Capital Stock":11043000000.0,"Common Stock":11043000000.0,"Total Liabilities Net Minority Interest":42396000000.0,"Total Non Current Liabilities Net Minority Interest":34452000000.0,"Other Non Current Liabilities":2740000000.0,"Derivative Product Liabilities":414000000.0,"Employee Benefits":1977000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1977000000.0,"Tradeand Other Payables Non Current":5334000000.0,"Non Current Deferred Liabilities":3544000000.0,"Non Current Deferred Taxes Liabilities":3544000000.0,"Long Term Debt And Capital Lease Obligation":7250000000.0,"Long Term Debt":7250000000.0,"Long Term Provisions":13193000000.0,"Current Liabilities":7944000000.0,"Other Current Liabilities":1908000000.0,"Current Debt And Capital Lease Obligation":1742000000.0,"Current Debt":1742000000.0,"Other Current Borrowings":1742000000.0,"Pensionand Other Post Retirement Benefit Plans Current":920000000.0,"Payables And Accrued Expenses":3374000000.0,"Current Accrued Expenses":315000000.0,"Interest Payable":315000000.0,"Payables":3059000000.0,"Total Tax Payable":246000000.0,"Accounts Payable":2813000000.0,"Total Assets":57249000000.0,"Total Non Current Assets":45130000000.0,"Other Non Current Assets":21479000000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":450000000.0,"Investments And Advances":307000000.0,"Other Investments":112000000.0,"Investmentin Financial Assets":192000000.0,"Available For Sale Securities":192000000.0,"Long Term Equity Investment":3000000.0,"Goodwill And Other Intangible Assets":420000000.0,"Goodwill":420000000.0,"Net PPE":22474000000.0,"Accumulated Depreciation":-19072000000.0,"Gross PPE":41546000000.0,"Construction In Progress":1995000000.0,"Other Properties":null,"Properties":null,"Current Assets":12119000000.0,"Other Current Assets":1424000000.0,"Hedging Assets Current":945000000.0,"Assets Held For Sale Current":null,"Restricted Cash":107000000.0,"Inventory":1736000000.0,"Raw Materials":null,"Receivables":4266000000.0,"Other Receivables":689000000.0,"Accounts Receivable":3577000000.0,"Allowance For Doubtful Accounts Receivable":-158000000.0,"Gross Accounts Receivable":3735000000.0,"Cash Cash Equivalents And Short Term Investments":3641000000.0,"Cash And Cash Equivalents":3641000000.0},"2025-09-30":{"Ordinary Shares Number":312278000.0,"Share Issued":312278000.0,"Net Debt":5078000000.0,"Total Debt":9037000000.0,"Tangible Book Value":13930000000.0,"Invested Capital":23387000000.0,"Working Capital":4194000000.0,"Net Tangible Assets":13930000000.0,"Common Stock Equity":14350000000.0,"Total Capitalization":21619000000.0,"Total Equity Gross Minority Interest":14692000000.0,"Minority Interest":342000000.0,"Stockholders Equity":14350000000.0,"Gains Losses Not Affecting Retained Earnings":-2260000000.0,"Other Equity Adjustments":-2260000000.0,"Retained Earnings":5588000000.0,"Capital Stock":11022000000.0,"Common Stock":11022000000.0,"Total Liabilities Net Minority Interest":41469000000.0,"Total Non Current Liabilities Net Minority Interest":34014000000.0,"Other Non Current Liabilities":2706000000.0,"Derivative Product Liabilities":440000000.0,"Employee Benefits":1767000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1767000000.0,"Tradeand Other Payables Non Current":5222000000.0,"Non Current Deferred Liabilities":3578000000.0,"Non Current Deferred Taxes Liabilities":3578000000.0,"Long Term Debt And Capital Lease Obligation":7269000000.0,"Long Term Debt":7269000000.0,"Long Term Provisions":13032000000.0,"Current Liabilities":7455000000.0,"Other Current Liabilities":1761000000.0,"Current Debt And Capital Lease Obligation":1768000000.0,"Current Debt":1768000000.0,"Other Current Borrowings":1768000000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":3926000000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":56161000000.0,"Total Non Current Assets":44512000000.0,"Other Non Current Assets":21216000000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":459000000.0,"Investments And Advances":427000000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":420000000.0,"Goodwill":420000000.0,"Net PPE":21990000000.0,"Accumulated Depreciation":-18932000000.0,"Gross PPE":40922000000.0,"Construction In Progress":null,"Other Properties":null,"Properties":null,"Current Assets":11649000000.0,"Other Current Assets":1482000000.0,"Hedging Assets Current":632000000.0,"Assets Held For Sale Current":null,"Restricted Cash":132000000.0,"Inventory":1664000000.0,"Raw Materials":null,"Receivables":3780000000.0,"Other Receivables":612000000.0,"Accounts Receivable":3168000000.0,"Allowance For Doubtful Accounts Receivable":-190000000.0,"Gross Accounts Receivable":3358000000.0,"Cash Cash Equivalents And Short Term Investments":3959000000.0,"Cash And Cash Equivalents":3959000000.0},"2025-06-30":{"Ordinary Shares Number":312403000.0,"Share Issued":312403000.0,"Net Debt":6337000000.0,"Total Debt":8311000000.0,"Tangible Book Value":13026000000.0,"Invested Capital":21757000000.0,"Working Capital":2977000000.0,"Net Tangible Assets":13026000000.0,"Common Stock Equity":13446000000.0,"Total Capitalization":20732000000.0,"Total Equity Gross Minority Interest":13803000000.0,"Minority Interest":357000000.0,"Stockholders Equity":13446000000.0,"Gains Losses Not Affecting Retained Earnings":-2272000000.0,"Other Equity Adjustments":-2272000000.0,"Retained Earnings":4779000000.0,"Capital Stock":10939000000.0,"Common Stock":10939000000.0,"Total Liabilities Net Minority Interest":39235000000.0,"Total Non Current Liabilities Net Minority Interest":32979000000.0,"Other Non Current Liabilities":2545000000.0,"Derivative Product Liabilities":419000000.0,"Employee Benefits":1763000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1763000000.0,"Tradeand Other Payables Non Current":4939000000.0,"Non Current Deferred Liabilities":3348000000.0,"Non Current Deferred Taxes Liabilities":3348000000.0,"Long Term Debt And Capital Lease Obligation":7286000000.0,"Long Term Debt":7286000000.0,"Long Term Provisions":12679000000.0,"Current Liabilities":6256000000.0,"Other Current Liabilities":1572000000.0,"Current Debt And Capital Lease Obligation":1025000000.0,"Current Debt":1025000000.0,"Other Current Borrowings":1025000000.0,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":3659000000.0,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":53038000000.0,"Total Non Current Assets":43805000000.0,"Other Non Current Assets":20640000000.0,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":527000000.0,"Investments And Advances":398000000.0,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":420000000.0,"Goodwill":420000000.0,"Net PPE":21820000000.0,"Accumulated Depreciation":-18493000000.0,"Gross PPE":40313000000.0,"Construction In Progress":null,"Other Properties":null,"Properties":null,"Current Assets":9233000000.0,"Other Current Assets":1342000000.0,"Hedging Assets Current":726000000.0,"Assets Held For Sale Current":null,"Restricted Cash":88000000.0,"Inventory":1585000000.0,"Raw Materials":1585000000.0,"Receivables":3518000000.0,"Other Receivables":571000000.0,"Accounts Receivable":2947000000.0,"Allowance For Doubtful Accounts Receivable":-203000000.0,"Gross Accounts Receivable":3150000000.0,"Cash Cash Equivalents And Short Term Investments":1974000000.0,"Cash And Cash Equivalents":1974000000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Retained Earnings":null,"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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":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 Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current 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,"Non Current Deferred Assets":null,"Non Current Deferred Taxes Assets":null,"Financial Assets":null,"Investments And Advances":null,"Other Investments":null,"Investmentin Financial Assets":null,"Available For Sale Securities":null,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Inventory":null,"Raw Materials":1502000000.0,"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},"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":null,"Retained Earnings":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,"Derivative Product Liabilities":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Tradeand Other Payables Non Current":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 Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Pensionand Other Post Retirement Benefit Plans Current":907000000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":435000000.0,"Interest Payable":435000000.0,"Payables":2601000000.0,"Total Tax Payable":232000000.0,"Accounts Payable":2369000000.0,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Deferred Assets":0.0,"Non Current Deferred Taxes Assets":0.0,"Financial Assets":null,"Investments And Advances":null,"Other Investments":100000000.0,"Investmentin Financial Assets":538000000.0,"Available For Sale Securities":538000000.0,"Long Term Equity Investment":2000000.0,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":1273000000.0,"Other Properties":15000000.0,"Properties":38035000000.0,"Current Assets":null,"Other Current Assets":null,"Hedging Assets Current":null,"Assets Held For Sale Current":null,"Restricted Cash":null,"Inventory":null,"Raw Materials":1600000000.0,"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":491200000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":650000000.0,"Total Unusual Items":1228000000.0,"Total Unusual Items Excluding Goodwill":1228000000.0,"Net Income From Continuing Operation Net Minority Interest":513000000.0,"Reconciled Depreciation":695000000.0,"Reconciled Cost Of Revenue":6024000000.0,"EBITDA":1878000000.0,"EBIT":1183000000.0,"Net Interest Income":-283000000.0,"Interest Expense":283000000.0,"Normalized Income":-223800000.0,"Net Income From Continuing And Discontinued Operation":513000000.0,"Total Expenses":7551000000.0,"Total Operating Income As Reported":580000000.0,"Diluted Average Shares":360000000.0,"Basic Average Shares":360000000.0,"Diluted EPS":1.42,"Basic EPS":1.42,"Diluted NI Availto Com Stockholders":513000000.0,"Net Income Common Stockholders":513000000.0,"Net Income":513000000.0,"Minority Interests":5000000.0,"Net Income Including Noncontrolling Interests":508000000.0,"Net Income Continuous Operations":508000000.0,"Earnings From Equity Interest Net Of Tax":6000000.0,"Tax Provision":398000000.0,"Pretax Income":900000000.0,"Other Income Expense":1230000000.0,"Other Non Operating Income Expenses":2000000.0,"Special Income Charges":2000000.0,"Gain On Sale Of Ppe":2000000.0,"Gain On Sale Of Security":1226000000.0,"Net Non Operating Interest Income Expense":-283000000.0,"Interest Expense Non Operating":283000000.0,"Operating Income":-47000000.0,"Operating Expense":1275000000.0,"Other Operating Expenses":625000000.0,"Other Taxes":207000000.0,"Depreciation Amortization Depletion Income Statement":443000000.0,"Depreciation And Amortization In Income Statement":443000000.0,"Gross Profit":1228000000.0,"Cost Of Revenue":6276000000.0,"Total Revenue":7504000000.0,"Operating Revenue":7504000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":24442352.941176,"Tax Rate For Calcs":0.249412,"Normalized EBITDA":2952000000.0,"Total Unusual Items":98000000.0,"Total Unusual Items Excluding Goodwill":98000000.0,"Net Income From Continuing Operation Net Minority Interest":1590000000.0,"Reconciled Depreciation":672000000.0,"Reconciled Cost Of Revenue":7903000000.0,"EBITDA":3050000000.0,"EBIT":2378000000.0,"Net Interest Income":-253000000.0,"Interest Expense":253000000.0,"Normalized Income":1516442352.941176,"Net Income From Continuing And Discontinued Operation":1590000000.0,"Total Expenses":8856000000.0,"Total Operating Income As Reported":2332000000.0,"Diluted Average Shares":354000000.0,"Basic Average Shares":354000000.0,"Diluted EPS":4.49,"Basic EPS":4.49,"Diluted NI Availto Com Stockholders":1590000000.0,"Net Income Common Stockholders":1590000000.0,"Net Income":1590000000.0,"Minority Interests":-13000000.0,"Net Income Including Noncontrolling Interests":1603000000.0,"Net Income Continuous Operations":1603000000.0,"Earnings From Equity Interest Net Of Tax":8000000.0,"Tax Provision":530000000.0,"Pretax Income":2125000000.0,"Other Income Expense":112000000.0,"Other Non Operating Income Expenses":14000000.0,"Special Income Charges":14000000.0,"Gain On Sale Of Ppe":14000000.0,"Gain On Sale Of Security":84000000.0,"Net Non Operating Interest Income Expense":-253000000.0,"Interest Expense Non Operating":253000000.0,"Operating Income":2266000000.0,"Operating Expense":724000000.0,"Other Operating Expenses":52000000.0,"Other Taxes":229000000.0,"Depreciation Amortization Depletion Income Statement":443000000.0,"Depreciation And Amortization In Income Statement":443000000.0,"Gross Profit":2990000000.0,"Cost Of Revenue":8132000000.0,"Total Revenue":11122000000.0,"Operating Revenue":11122000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":-17965317.919075,"Tax Rate For Calcs":0.374277,"Normalized EBITDA":1335000000.0,"Total Unusual Items":-48000000.0,"Total Unusual Items Excluding Goodwill":-48000000.0,"Net Income From Continuing Operation Net Minority Interest":432000000.0,"Reconciled Depreciation":482000000.0,"Reconciled Cost Of Revenue":4844000000.0,"EBITDA":1287000000.0,"EBIT":805000000.0,"Net Interest Income":-113000000.0,"Interest Expense":113000000.0,"Normalized Income":462034682.080925,"Net Income From Continuing And Discontinued Operation":432000000.0,"Total Expenses":5268000000.0,"Total Operating Income As Reported":598000000.0,"Diluted Average Shares":313000000.0,"Basic Average Shares":313000000.0,"Diluted EPS":1.38,"Basic EPS":1.38,"Diluted NI Availto Com Stockholders":432000000.0,"Net Income Common Stockholders":432000000.0,"Net Income":432000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":432000000.0,"Net Income Continuous Operations":432000000.0,"Earnings From Equity Interest Net Of Tax":-1000000.0,"Tax Provision":259000000.0,"Pretax Income":692000000.0,"Other Income Expense":-1000000.0,"Other Non Operating Income Expenses":47000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":-48000000.0,"Net Non Operating Interest Income Expense":-113000000.0,"Interest Expense Non Operating":113000000.0,"Operating Income":806000000.0,"Operating Expense":184000000.0,"Other Operating Expenses":-208000000.0,"Other Taxes":150000000.0,"Depreciation Amortization Depletion Income Statement":242000000.0,"Depreciation And Amortization In Income Statement":242000000.0,"Gross Profit":990000000.0,"Cost Of Revenue":5084000000.0,"Total Revenue":6074000000.0,"Operating Revenue":6074000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":6346953.405018,"Tax Rate For Calcs":0.33405,"Normalized EBITDA":1995000000.0,"Total Unusual Items":19000000.0,"Total Unusual Items Excluding Goodwill":19000000.0,"Net Income From Continuing Operation Net Minority Interest":930000000.0,"Reconciled Depreciation":485000000.0,"Reconciled Cost Of Revenue":4834000000.0,"EBITDA":2014000000.0,"EBIT":1529000000.0,"Net Interest Income":-134000000.0,"Interest Expense":134000000.0,"Normalized Income":917346953.405018,"Net Income From Continuing And Discontinued Operation":930000000.0,"Total Expenses":5111000000.0,"Total Operating Income As Reported":1086000000.0,"Diluted Average Shares":313000000.0,"Basic Average Shares":313000000.0,"Diluted EPS":2.97,"Basic EPS":2.98,"Diluted NI Availto Com Stockholders":930000000.0,"Net Income Common Stockholders":930000000.0,"Net Income":930000000.0,"Minority Interests":1000000.0,"Net Income Including Noncontrolling Interests":929000000.0,"Net Income Continuous Operations":929000000.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":466000000.0,"Pretax Income":1395000000.0,"Other Income Expense":70000000.0,"Other Non Operating Income Expenses":51000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":19000000.0,"Net Non Operating Interest Income Expense":-134000000.0,"Interest Expense Non Operating":134000000.0,"Operating Income":1459000000.0,"Operating Expense":33000000.0,"Other Operating Expenses":-373000000.0,"Other Taxes":165000000.0,"Depreciation Amortization Depletion Income Statement":241000000.0,"Depreciation And Amortization In Income Statement":241000000.0,"Gross Profit":1492000000.0,"Cost Of Revenue":5078000000.0,"Total Revenue":6570000000.0,"Operating Revenue":6570000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":304134000.0,"Tax Rate For Calcs":0.346,"Normalized EBITDA":1002000000.0,"Total Unusual Items":879000000.0,"Total Unusual Items Excluding Goodwill":879000000.0,"Net Income From Continuing Operation Net Minority Interest":839000000.0,"Reconciled Depreciation":490000000.0,"Reconciled Cost Of Revenue":4513000000.0,"EBITDA":1881000000.0,"EBIT":1391000000.0,"Net Interest Income":-118000000.0,"Interest Expense":118000000.0,"Normalized Income":264134000.0,"Net Income From Continuing And Discontinued Operation":839000000.0,"Total Expenses":5599000000.0,"Total Operating Income As Reported":951000000.0,"Diluted Average Shares":314000000.0,"Basic Average Shares":314000000.0,"Diluted EPS":2.67,"Basic EPS":2.67,"Diluted NI Availto Com Stockholders":839000000.0,"Net Income Common Stockholders":839000000.0,"Net Income":839000000.0,"Minority Interests":6000000.0,"Net Income Including Noncontrolling Interests":833000000.0,"Net Income Continuous Operations":833000000.0,"Earnings From Equity Interest Net Of Tax":0.0,"Tax Provision":440000000.0,"Pretax Income":1273000000.0,"Other Income Expense":889000000.0,"Other Non Operating Income Expenses":10000000.0,"Special Income Charges":null,"Gain On Sale Of Ppe":null,"Gain On Sale Of Security":879000000.0,"Net Non Operating Interest Income Expense":-118000000.0,"Interest Expense Non Operating":118000000.0,"Operating Income":502000000.0,"Operating Expense":850000000.0,"Other Operating Expenses":449000000.0,"Other Taxes":147000000.0,"Depreciation Amortization Depletion Income Statement":254000000.0,"Depreciation And Amortization In Income Statement":254000000.0,"Gross Profit":1352000000.0,"Cost Of Revenue":4749000000.0,"Total Revenue":6101000000.0,"Operating Revenue":6101000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Total Unusual Items":null,"Total Unusual Items Excluding Goodwill":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":null,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Minority Interests":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Earnings From Equity Interest Net Of Tax":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Gain On Sale Of Security":null,"Net Non Operating Interest Income Expense":null,"Interest Expense Non Operating":null,"Operating Income":null,"Operating Expense":null,"Other Operating Expenses":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}},"cashflow":{"2026-06-30":{"Free Cash Flow":-118000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-2098000000.0,"Issuance Of Debt":4360000000.0,"Capital Expenditure":-1246000000.0,"End Cash Position":1077000000.0,"Beginning Cash Position":1171000000.0,"Changes In Cash":-94000000.0,"Financing Cash Flow":147000000.0,"Cash Flow From Continuing Financing Activities":147000000.0,"Net Other Financing Charges":10000000.0,"Cash Dividends Paid":-154000000.0,"Common Stock Dividend Paid":-154000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":2262000000.0,"Net Short Term Debt Issuance":129000000.0,"Short Term Debt Payments":-2000000000.0,"Short Term Debt Issuance":2129000000.0,"Net Long Term Debt Issuance":2133000000.0,"Long Term Debt Payments":-98000000.0,"Long Term Debt Issuance":2231000000.0,"Investing Cash Flow":-1369000000.0,"Cash Flow From Continuing Investing Activities":-1369000000.0,"Net Other Investing Changes":-17000000.0,"Net Investment Purchase And Sale":-106000000.0,"Sale Of Investment":2233000000.0,"Purchase Of Investment":-2339000000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-1246000000.0,"Operating Cash Flow":1128000000.0,"Cash Flow From Continuing Operating Activities":1128000000.0,"Change In Working Capital":-199000000.0,"Change In Other Working Capital":-114000000.0,"Change In Payables And Accrued Expense":100000000.0,"Change In Inventory":-169000000.0,"Change In Receivables":-16000000.0,"Changes In Account Receivables":-16000000.0,"Other Non Cash Items":-222000000.0,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":300000000.0,"Deferred Income Tax":300000000.0,"Depreciation Amortization Depletion":695000000.0,"Depreciation And Amortization":695000000.0,"Amortization Cash Flow":9000000.0,"Amortization Of Intangibles":9000000.0,"Depreciation":686000000.0,"Operating Gains Losses":22000000.0,"Gain Loss On Investment Securities":22000000.0,"Net Income From Continuing Operations":508000000.0},"2026-03-31":{"Free Cash Flow":-850000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-6754000000.0,"Issuance Of Debt":7727000000.0,"Capital Expenditure":-1275000000.0,"End Cash Position":1171000000.0,"Beginning Cash Position":3748000000.0,"Changes In Cash":-2577000000.0,"Financing Cash Flow":730000000.0,"Cash Flow From Continuing Financing Activities":730000000.0,"Net Other Financing Charges":-88000000.0,"Cash Dividends Paid":-155000000.0,"Common Stock Dividend Paid":-155000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":973000000.0,"Net Short Term Debt Issuance":3457000000.0,"Short Term Debt Payments":-1500000000.0,"Short Term Debt Issuance":4957000000.0,"Net Long Term Debt Issuance":-2484000000.0,"Long Term Debt Payments":-5254000000.0,"Long Term Debt Issuance":2770000000.0,"Investing Cash Flow":-3732000000.0,"Cash Flow From Continuing Investing Activities":-3732000000.0,"Net Other Investing Changes":148000000.0,"Net Investment Purchase And Sale":-68000000.0,"Sale Of Investment":2504000000.0,"Purchase Of Investment":-2572000000.0,"Net Business Purchase And Sale":-2537000000.0,"Purchase Of Business":-2537000000.0,"Capital Expenditure Reported":-1275000000.0,"Operating Cash Flow":425000000.0,"Cash Flow From Continuing Operating Activities":425000000.0,"Change In Working Capital":-1634000000.0,"Change In Other Working Capital":-686000000.0,"Change In Payables And Accrued Expense":-1377000000.0,"Change In Inventory":106000000.0,"Change In Receivables":323000000.0,"Changes In Account Receivables":323000000.0,"Other Non Cash Items":374000000.0,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":440000000.0,"Deferred Income Tax":440000000.0,"Depreciation Amortization Depletion":672000000.0,"Depreciation And Amortization":672000000.0,"Amortization Cash Flow":-8000000.0,"Amortization Of Intangibles":-8000000.0,"Depreciation":680000000.0,"Operating Gains Losses":-1030000000.0,"Gain Loss On Investment Securities":-1030000000.0,"Net Income From Continuing Operations":1603000000.0},"2025-12-31":{"Free Cash Flow":-181000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-40000000.0,"Issuance Of Debt":0.0,"Capital Expenditure":-986000000.0,"End Cash Position":3748000000.0,"Beginning Cash Position":4091000000.0,"Changes In Cash":-343000000.0,"Financing Cash Flow":-171000000.0,"Cash Flow From Continuing Financing Activities":-171000000.0,"Net Other Financing Charges":-10000000.0,"Cash Dividends Paid":-121000000.0,"Common Stock Dividend Paid":-121000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-40000000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":-40000000.0,"Long Term Debt Payments":-40000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-977000000.0,"Cash Flow From Continuing Investing Activities":-977000000.0,"Net Other Investing Changes":99000000.0,"Net Investment Purchase And Sale":-90000000.0,"Sale Of Investment":1421000000.0,"Purchase Of Investment":-1511000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-986000000.0,"Operating Cash Flow":805000000.0,"Cash Flow From Continuing Operating Activities":805000000.0,"Change In Working Capital":231000000.0,"Change In Other Working Capital":141000000.0,"Change In Payables And Accrued Expense":341000000.0,"Change In Inventory":-72000000.0,"Change In Receivables":-179000000.0,"Changes In Account Receivables":-179000000.0,"Other Non Cash Items":-585000000.0,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":25000000.0,"Deferred Income Tax":25000000.0,"Depreciation Amortization Depletion":482000000.0,"Depreciation And Amortization":482000000.0,"Amortization Cash Flow":4000000.0,"Amortization Of Intangibles":4000000.0,"Depreciation":478000000.0,"Operating Gains Losses":476000000.0,"Gain Loss On Investment Securities":476000000.0,"Net Income From Continuing Operations":432000000.0},"2025-09-30":{"Free Cash Flow":1458000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-28000000.0,"Issuance Of Debt":750000000.0,"Capital Expenditure":-390000000.0,"End Cash Position":4091000000.0,"Beginning Cash Position":2062000000.0,"Changes In Cash":2029000000.0,"Financing Cash Flow":644000000.0,"Cash Flow From Continuing Financing Activities":644000000.0,"Net Other Financing Charges":43000000.0,"Cash Dividends Paid":-121000000.0,"Common Stock Dividend Paid":-121000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":722000000.0,"Net Short Term Debt Issuance":750000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":750000000.0,"Net Long Term Debt Issuance":-28000000.0,"Long Term Debt Payments":-28000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-463000000.0,"Cash Flow From Continuing Investing Activities":-463000000.0,"Net Other Investing Changes":6000000.0,"Net Investment Purchase And Sale":-79000000.0,"Sale Of Investment":1695000000.0,"Purchase Of Investment":-1774000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-390000000.0,"Operating Cash Flow":1848000000.0,"Cash Flow From Continuing Operating Activities":1848000000.0,"Change In Working Capital":155000000.0,"Change In Other Working Capital":422000000.0,"Change In Payables And Accrued Expense":204000000.0,"Change In Inventory":-79000000.0,"Change In Receivables":-392000000.0,"Changes In Account Receivables":-392000000.0,"Other Non Cash Items":176000000.0,"Unrealized Gain Loss On Investment Securities":-19000000.0,"Deferred Tax":234000000.0,"Deferred Income Tax":234000000.0,"Depreciation Amortization Depletion":485000000.0,"Depreciation And Amortization":485000000.0,"Amortization Cash Flow":4000000.0,"Amortization Of Intangibles":4000000.0,"Depreciation":481000000.0,"Operating Gains Losses":-112000000.0,"Gain Loss On Investment Securities":-112000000.0,"Net Income From Continuing Operations":929000000.0},"2025-06-30":{"Free Cash Flow":710000000.0,"Repurchase Of Capital Stock":-400000000.0,"Repayment Of Debt":-951000000.0,"Issuance Of Debt":900000000.0,"Capital Expenditure":-767000000.0,"End Cash Position":2062000000.0,"Beginning Cash Position":1942000000.0,"Changes In Cash":120000000.0,"Financing Cash Flow":-485000000.0,"Cash Flow From Continuing Financing Activities":-485000000.0,"Net Other Financing Charges":88000000.0,"Cash Dividends Paid":-122000000.0,"Common Stock Dividend Paid":-122000000.0,"Net Common Stock Issuance":-400000000.0,"Common Stock Payments":-400000000.0,"Net Issuance Payments Of Debt":-51000000.0,"Net Short Term Debt Issuance":900000000.0,"Short Term Debt Payments":0.0,"Short Term Debt Issuance":900000000.0,"Net Long Term Debt Issuance":-951000000.0,"Long Term Debt Payments":-951000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-872000000.0,"Cash Flow From Continuing Investing Activities":-872000000.0,"Net Other Investing Changes":-4000000.0,"Net Investment Purchase And Sale":-101000000.0,"Sale Of Investment":1746000000.0,"Purchase Of Investment":-1847000000.0,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"Capital Expenditure Reported":-767000000.0,"Operating Cash Flow":1477000000.0,"Cash Flow From Continuing Operating Activities":1477000000.0,"Change In Working Capital":164000000.0,"Change In Other Working Capital":-39000000.0,"Change In Payables And Accrued Expense":61000000.0,"Change In Inventory":-81000000.0,"Change In Receivables":223000000.0,"Changes In Account Receivables":223000000.0,"Other Non Cash Items":331000000.0,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":112000000.0,"Deferred Income Tax":112000000.0,"Depreciation Amortization Depletion":490000000.0,"Depreciation And Amortization":490000000.0,"Amortization Cash Flow":5000000.0,"Amortization Of Intangibles":5000000.0,"Depreciation":485000000.0,"Operating Gains Losses":-728000000.0,"Gain Loss On Investment Securities":-728000000.0,"Net Income From Continuing Operations":833000000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":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":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"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,"Net Business Purchase And Sale":0.0,"Purchase Of Business":0.0,"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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":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":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"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,"Net Business Purchase And Sale":null,"Purchase Of Business":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 Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Unrealized Gain Loss On Investment Securities":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}