{"ticker":"CMS-PB","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Preferred Shares Number":373148.0,"Ordinary Shares Number":84108789.0,"Share Issued":84108789.0,"Net Debt":13649000000.0,"Total Debt":13957000000.0,"Tangible Book Value":13451000000.0,"Invested Capital":27230000000.0,"Working Capital":145000000.0,"Net Tangible Assets":13488000000.0,"Capital Lease Obligations":178000000.0,"Common Stock Equity":13451000000.0,"Preferred Stock Equity":37000000.0,"Total Capitalization":26801000000.0,"Total Equity Gross Minority Interest":13488000000.0,"Stockholders Equity":13488000000.0,"Gains Losses Not Affecting Retained Earnings":-13000000.0,"Other Equity Adjustments":-13000000.0,"Retained Earnings":2674000000.0,"Additional Paid In Capital":9949000000.0,"Capital Stock":878000000.0,"Common Stock":841000000.0,"Preferred Stock":37000000.0,"Total Liabilities Net Minority Interest":24778000000.0,"Total Non Current Liabilities Net Minority Interest":22299000000.0,"Other Non Current Liabilities":388000000.0,"Employee Benefits":68000000.0,"Non Current Pension And Other Postretirement Benefit Plans":68000000.0,"Non Current Deferred Liabilities":3437000000.0,"Non Current Deferred Taxes Liabilities":3437000000.0,"Long Term Debt And Capital Lease Obligation":13491000000.0,"Long Term Capital Lease Obligation":178000000.0,"Long Term Debt":13313000000.0,"Long Term Provisions":763000000.0,"Current Liabilities":2479000000.0,"Other Current Liabilities":242000000.0,"Current Debt And Capital Lease Obligation":466000000.0,"Current Debt":466000000.0,"Other Current Borrowings":466000000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1771000000.0,"Current Accrued Expenses":150000000.0,"Interest Payable":150000000.0,"Payables":1621000000.0,"Total Tax Payable":509000000.0,"Accounts Payable":1112000000.0,"Total Assets":38266000000.0,"Total Non Current Assets":35642000000.0,"Other Non Current Assets":247000000.0,"Defined Pension Benefit":1910000000.0,"Non Current Accounts Receivable":111000000.0,"Net PPE":30100000000.0,"Accumulated Depreciation":-10177000000.0,"Gross PPE":40277000000.0,"Construction In Progress":3102000000.0,"Other Properties":37175000000.0,"Current Assets":2624000000.0,"Other Current Assets":279000000.0,"Current Deferred Assets":350000000.0,"Current Deferred Taxes Assets":350000000.0,"Restricted Cash":85000000.0,"Inventory":810000000.0,"Other Inventories":60000000.0,"Receivables":970000000.0,"Accounts Receivable":970000000.0,"Allowance For Doubtful Accounts Receivable":-32000000.0,"Gross Accounts Receivable":1002000000.0,"Cash Cash Equivalents And Short Term Investments":130000000.0,"Cash And Cash Equivalents":130000000.0},"2026-03-31":{"Preferred Shares Number":373148.0,"Ordinary Shares Number":84108789.0,"Share Issued":84108789.0,"Net Debt":13573000000.0,"Total Debt":13761000000.0,"Tangible Book Value":12979000000.0,"Invested Capital":26561000000.0,"Working Capital":-553000000.0,"Net Tangible Assets":13016000000.0,"Capital Lease Obligations":179000000.0,"Common Stock Equity":12979000000.0,"Preferred Stock Equity":37000000.0,"Total Capitalization":25501000000.0,"Total Equity Gross Minority Interest":13016000000.0,"Stockholders Equity":13016000000.0,"Gains Losses Not Affecting Retained Earnings":-13000000.0,"Other Equity Adjustments":-13000000.0,"Retained Earnings":2657000000.0,"Additional Paid In Capital":9494000000.0,"Capital Stock":878000000.0,"Common Stock":841000000.0,"Preferred Stock":37000000.0,"Total Liabilities Net Minority Interest":24546000000.0,"Total Non Current Liabilities Net Minority Interest":21396000000.0,"Other Non Current Liabilities":359000000.0,"Employee Benefits":69000000.0,"Non Current Pension And Other Postretirement Benefit Plans":69000000.0,"Non Current Deferred Liabilities":3393000000.0,"Non Current Deferred Taxes Liabilities":3393000000.0,"Long Term Debt And Capital Lease Obligation":12664000000.0,"Long Term Capital Lease Obligation":179000000.0,"Long Term Debt":12485000000.0,"Long Term Provisions":757000000.0,"Current Liabilities":3150000000.0,"Other Current Liabilities":233000000.0,"Current Debt And Capital Lease Obligation":1097000000.0,"Current Debt":1097000000.0,"Other Current Borrowings":580000000.0,"Current Notes Payable":517000000.0,"Payables And Accrued Expenses":1820000000.0,"Current Accrued Expenses":207000000.0,"Interest Payable":207000000.0,"Payables":1613000000.0,"Total Tax Payable":516000000.0,"Accounts Payable":1097000000.0,"Total Assets":37562000000.0,"Total Non Current Assets":34965000000.0,"Other Non Current Assets":292000000.0,"Defined Pension Benefit":1866000000.0,"Non Current Accounts Receivable":111000000.0,"Net PPE":29398000000.0,"Accumulated Depreciation":-10078000000.0,"Gross PPE":39476000000.0,"Construction In Progress":2820000000.0,"Other Properties":36656000000.0,"Current Assets":2597000000.0,"Other Current Assets":278000000.0,"Current Deferred Assets":385000000.0,"Current Deferred Taxes Assets":385000000.0,"Restricted Cash":68000000.0,"Inventory":631000000.0,"Other Inventories":45000000.0,"Receivables":1226000000.0,"Accounts Receivable":1226000000.0,"Allowance For Doubtful Accounts Receivable":-32000000.0,"Gross Accounts Receivable":1258000000.0,"Cash Cash Equivalents And Short Term Investments":9000000.0,"Cash And Cash Equivalents":9000000.0},"2025-12-31":{"Preferred Shares Number":373148.0,"Ordinary Shares Number":84108789.0,"Share Issued":84108789.0,"Net Debt":13423000000.0,"Total Debt":13529000000.0,"Tangible Book Value":12541000000.0,"Invested Capital":25989000000.0,"Working Capital":-509000000.0,"Net Tangible Assets":12578000000.0,"Capital Lease Obligations":81000000.0,"Common Stock Equity":12541000000.0,"Preferred Stock Equity":37000000.0,"Total Capitalization":25107000000.0,"Total Equity Gross Minority Interest":12578000000.0,"Stockholders Equity":12578000000.0,"Gains Losses Not Affecting Retained Earnings":-13000000.0,"Other Equity Adjustments":-13000000.0,"Retained Earnings":2619000000.0,"Additional Paid In Capital":9094000000.0,"Capital Stock":878000000.0,"Common Stock":841000000.0,"Preferred Stock":37000000.0,"Total Liabilities Net Minority Interest":24513000000.0,"Total Non Current Liabilities Net Minority Interest":21179000000.0,"Other Non Current Liabilities":336000000.0,"Employee Benefits":70000000.0,"Non Current Pension And Other Postretirement Benefit Plans":70000000.0,"Non Current Deferred Liabilities":3319000000.0,"Non Current Deferred Taxes Liabilities":3319000000.0,"Long Term Debt And Capital Lease Obligation":12610000000.0,"Long Term Capital Lease Obligation":81000000.0,"Long Term Debt":12529000000.0,"Long Term Provisions":753000000.0,"Current Liabilities":3334000000.0,"Other Current Liabilities":248000000.0,"Current Debt And Capital Lease Obligation":919000000.0,"Current Debt":919000000.0,"Other Current Borrowings":579000000.0,"Current Notes Payable":340000000.0,"Payables And Accrued Expenses":2167000000.0,"Current Accrued Expenses":177000000.0,"Interest Payable":149000000.0,"Payables":1990000000.0,"Total Tax Payable":747000000.0,"Accounts Payable":1243000000.0,"Total Assets":37091000000.0,"Total Non Current Assets":34266000000.0,"Other Non Current Assets":346000000.0,"Defined Pension Benefit":1821000000.0,"Non Current Accounts Receivable":112000000.0,"Net PPE":28632000000.0,"Accumulated Depreciation":-9842000000.0,"Gross PPE":38474000000.0,"Construction In Progress":2354000000.0,"Other Properties":31000000.0,"Current Assets":2825000000.0,"Other Current Assets":236000000.0,"Current Deferred Assets":479000000.0,"Current Deferred Taxes Assets":479000000.0,"Restricted Cash":86000000.0,"Inventory":774000000.0,"Other Inventories":31000000.0,"Receivables":1225000000.0,"Accounts Receivable":1225000000.0,"Allowance For Doubtful Accounts Receivable":-27000000.0,"Gross Accounts Receivable":1252000000.0,"Cash Cash Equivalents And Short Term Investments":25000000.0,"Cash And Cash Equivalents":25000000.0},"2025-06-30":{"Preferred Shares Number":373148.0,"Ordinary Shares Number":84108789.0,"Share Issued":84108789.0,"Net Debt":12562000000.0,"Total Debt":13247000000.0,"Tangible Book Value":11661000000.0,"Invested Capital":24822000000.0,"Working Capital":352000000.0,"Net Tangible Assets":11698000000.0,"Capital Lease Obligations":86000000.0,"Common Stock Equity":11661000000.0,"Preferred Stock Equity":37000000.0,"Total Capitalization":24283000000.0,"Total Equity Gross Minority Interest":11698000000.0,"Stockholders Equity":11698000000.0,"Gains Losses Not Affecting Retained Earnings":-11000000.0,"Other Equity Adjustments":-11000000.0,"Retained Earnings":2507000000.0,"Additional Paid In Capital":8324000000.0,"Capital Stock":878000000.0,"Common Stock":841000000.0,"Preferred Stock":37000000.0,"Total Liabilities Net Minority Interest":23769000000.0,"Total Non Current Liabilities Net Minority Interest":21238000000.0,"Other Non Current Liabilities":354000000.0,"Employee Benefits":68000000.0,"Non Current Pension And Other Postretirement Benefit Plans":68000000.0,"Non Current Deferred Liabilities":3268000000.0,"Non Current Deferred Taxes Liabilities":3268000000.0,"Long Term Debt And Capital Lease Obligation":12671000000.0,"Long Term Capital Lease Obligation":86000000.0,"Long Term Debt":12585000000.0,"Long Term Provisions":713000000.0,"Current Liabilities":2531000000.0,"Other Current Liabilities":245000000.0,"Current Debt And Capital Lease Obligation":576000000.0,"Current Debt":576000000.0,"Other Current Borrowings":576000000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1710000000.0,"Current Accrued Expenses":144000000.0,"Interest Payable":140000000.0,"Payables":1566000000.0,"Total Tax Payable":522000000.0,"Accounts Payable":1044000000.0,"Total Assets":35467000000.0,"Total Non Current Assets":32584000000.0,"Other Non Current Assets":205000000.0,"Defined Pension Benefit":1586000000.0,"Non Current Accounts Receivable":164000000.0,"Net PPE":27059000000.0,"Accumulated Depreciation":-9600000000.0,"Gross PPE":36659000000.0,"Construction In Progress":2253000000.0,"Other Properties":34406000000.0,"Current Assets":2883000000.0,"Other Current Assets":262000000.0,"Current Deferred Assets":324000000.0,"Current Deferred Taxes Assets":324000000.0,"Restricted Cash":81000000.0,"Inventory":723000000.0,"Other Inventories":25000000.0,"Receivables":894000000.0,"Accounts Receivable":894000000.0,"Allowance For Doubtful Accounts Receivable":-30000000.0,"Gross Accounts Receivable":924000000.0,"Cash Cash Equivalents And Short Term Investments":599000000.0,"Cash And Cash Equivalents":599000000.0},"2025-03-31":{"Preferred Shares Number":373148.0,"Ordinary Shares Number":84108789.0,"Share Issued":84108789.0,"Net Debt":11996000000.0,"Total Debt":12125000000.0,"Tangible Book Value":11619000000.0,"Invested Capital":23676000000.0,"Working Capital":101000000.0,"Net Tangible Assets":11656000000.0,"Capital Lease Obligations":68000000.0,"Common Stock Equity":11619000000.0,"Preferred Stock Equity":37000000.0,"Total Capitalization":23255000000.0,"Total Equity Gross Minority Interest":11656000000.0,"Stockholders Equity":11656000000.0,"Gains Losses Not Affecting Retained Earnings":-11000000.0,"Other Equity Adjustments":-11000000.0,"Retained Earnings":2465000000.0,"Additional Paid In Capital":8324000000.0,"Capital Stock":878000000.0,"Common Stock":841000000.0,"Preferred Stock":37000000.0,"Total Liabilities Net Minority Interest":22373000000.0,"Total Non Current Liabilities Net Minority Interest":20164000000.0,"Other Non Current Liabilities":313000000.0,"Employee Benefits":69000000.0,"Non Current Pension And Other Postretirement Benefit Plans":69000000.0,"Non Current Deferred Liabilities":3251000000.0,"Non Current Deferred Taxes Liabilities":3251000000.0,"Long Term Debt And Capital Lease Obligation":11667000000.0,"Long Term Capital Lease Obligation":68000000.0,"Long Term Debt":11599000000.0,"Long Term Provisions":691000000.0,"Current Liabilities":2209000000.0,"Other Current Liabilities":261000000.0,"Current Debt And Capital Lease Obligation":458000000.0,"Current Debt":458000000.0,"Other Current Borrowings":458000000.0,"Current Notes Payable":0.0,"Payables And Accrued Expenses":1490000000.0,"Current Accrued Expenses":127000000.0,"Interest Payable":125000000.0,"Payables":1363000000.0,"Total Tax Payable":515000000.0,"Accounts Payable":848000000.0,"Total Assets":34029000000.0,"Total Non Current Assets":31719000000.0,"Other Non Current Assets":262000000.0,"Defined Pension Benefit":1550000000.0,"Non Current Accounts Receivable":117000000.0,"Net PPE":26247000000.0,"Accumulated Depreciation":-9525000000.0,"Gross PPE":35772000000.0,"Construction In Progress":1990000000.0,"Other Properties":30000000.0,"Current Assets":2310000000.0,"Other Current Assets":267000000.0,"Current Deferred Assets":360000000.0,"Current Deferred Taxes Assets":360000000.0,"Restricted Cash":60000000.0,"Inventory":570000000.0,"Other Inventories":21000000.0,"Receivables":992000000.0,"Accounts Receivable":992000000.0,"Allowance For Doubtful Accounts Receivable":-29000000.0,"Gross Accounts Receivable":1021000000.0,"Cash Cash Equivalents And Short Term Investments":61000000.0,"Cash And Cash Equivalents":61000000.0}},"income_stmt":{"2026-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.255814,"Normalized EBITDA":647000000.0,"Net Income From Continuing Operation Net Minority Interest":120000000.0,"Reconciled Depreciation":293000000.0,"Reconciled Cost Of Revenue":1154000000.0,"EBITDA":647000000.0,"EBIT":339000000.0,"Net Interest Income":-210000000.0,"Interest Expense":210000000.0,"Normalized Income":120000000.0,"Net Income From Continuing And Discontinued Operation":120000000.0,"Total Expenses":1565000000.0,"Total Operating Income As Reported":264000000.0,"Diluted NI Availto Com Stockholders":117000000.0,"Net Income Common Stockholders":117000000.0,"Preferred Stock Dividends":3000000.0,"Net Income":120000000.0,"Minority Interests":24000000.0,"Net Income Including Noncontrolling Interests":96000000.0,"Net Income Continuous Operations":96000000.0,"Tax Provision":33000000.0,"Pretax Income":129000000.0,"Other Income Expense":75000000.0,"Other Non Operating Income Expenses":75000000.0,"Net Non Operating Interest Income Expense":-210000000.0,"Interest Expense Non Operating":210000000.0,"Operating Income":264000000.0,"Operating Expense":426000000.0,"Other Taxes":118000000.0,"Depreciation Amortization Depletion Income Statement":308000000.0,"Depreciation And Amortization In Income Statement":308000000.0,"Gross Profit":690000000.0,"Cost Of Revenue":1139000000.0,"Total Revenue":1829000000.0,"Operating Revenue":1829000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.212,"Normalized EBITDA":978000000.0,"Net Income From Continuing Operation Net Minority Interest":346000000.0,"Reconciled Depreciation":400000000.0,"Reconciled Cost Of Revenue":1530000000.0,"EBITDA":978000000.0,"EBIT":578000000.0,"Net Interest Income":-139000000.0,"Interest Expense":139000000.0,"Normalized Income":346000000.0,"Net Income From Continuing And Discontinued Operation":346000000.0,"Total Expenses":2100000000.0,"Total Operating Income As Reported":512000000.0,"Diluted NI Availto Com Stockholders":346000000.0,"Net Income Common Stockholders":346000000.0,"Preferred Stock Dividends":null,"Net Income":346000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":346000000.0,"Net Income Continuous Operations":346000000.0,"Tax Provision":93000000.0,"Pretax Income":439000000.0,"Other Income Expense":66000000.0,"Other Non Operating Income Expenses":66000000.0,"Net Non Operating Interest Income Expense":-139000000.0,"Interest Expense Non Operating":139000000.0,"Operating Income":512000000.0,"Operating Expense":570000000.0,"Other Taxes":170000000.0,"Depreciation Amortization Depletion Income Statement":400000000.0,"Depreciation And Amortization In Income Statement":400000000.0,"Gross Profit":1082000000.0,"Cost Of Revenue":1530000000.0,"Total Revenue":2612000000.0,"Operating Revenue":2612000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.192529,"Normalized EBITDA":821000000.0,"Net Income From Continuing Operation Net Minority Interest":281000000.0,"Reconciled Depreciation":329000000.0,"Reconciled Cost Of Revenue":1096000000.0,"EBITDA":821000000.0,"EBIT":492000000.0,"Net Interest Income":-144000000.0,"Interest Expense":144000000.0,"Normalized Income":281000000.0,"Net Income From Continuing And Discontinued Operation":281000000.0,"Total Expenses":1680000000.0,"Total Operating Income As Reported":445000000.0,"Diluted NI Availto Com Stockholders":280000000.0,"Net Income Common Stockholders":280000000.0,"Preferred Stock Dividends":1000000.0,"Net Income":281000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":281000000.0,"Net Income Continuous Operations":281000000.0,"Tax Provision":67000000.0,"Pretax Income":348000000.0,"Other Income Expense":47000000.0,"Other Non Operating Income Expenses":47000000.0,"Net Non Operating Interest Income Expense":-144000000.0,"Interest Expense Non Operating":144000000.0,"Operating Income":445000000.0,"Operating Expense":459000000.0,"Other Taxes":130000000.0,"Depreciation Amortization Depletion Income Statement":204000000.0,"Depreciation And Amortization In Income Statement":204000000.0,"Gross Profit":904000000.0,"Cost Of Revenue":1221000000.0,"Total Revenue":2125000000.0,"Operating Revenue":2125000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.243137,"Normalized EBITDA":742000000.0,"Net Income From Continuing Operation Net Minority Interest":201000000.0,"Reconciled Depreciation":276000000.0,"Reconciled Cost Of Revenue":1136000000.0,"EBITDA":742000000.0,"EBIT":454000000.0,"Net Interest Income":-199000000.0,"Interest Expense":199000000.0,"Normalized Income":201000000.0,"Net Income From Continuing And Discontinued Operation":201000000.0,"Total Expenses":1521000000.0,"Total Operating Income As Reported":317000000.0,"Diluted NI Availto Com Stockholders":198000000.0,"Net Income Common Stockholders":198000000.0,"Preferred Stock Dividends":3000000.0,"Net Income":201000000.0,"Minority Interests":8000000.0,"Net Income Including Noncontrolling Interests":193000000.0,"Net Income Continuous Operations":193000000.0,"Tax Provision":62000000.0,"Pretax Income":255000000.0,"Other Income Expense":137000000.0,"Other Non Operating Income Expenses":137000000.0,"Net Non Operating Interest Income Expense":-199000000.0,"Interest Expense Non Operating":199000000.0,"Operating Income":317000000.0,"Operating Expense":397000000.0,"Other Taxes":109000000.0,"Depreciation Amortization Depletion Income Statement":288000000.0,"Depreciation And Amortization In Income Statement":288000000.0,"Gross Profit":714000000.0,"Cost Of Revenue":1124000000.0,"Total Revenue":1838000000.0,"Operating Revenue":1838000000.0},"2025-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.193,"Normalized EBITDA":934000000.0,"Net Income From Continuing Operation Net Minority Interest":346000000.0,"Reconciled Depreciation":375000000.0,"Reconciled Cost Of Revenue":1301000000.0,"EBITDA":934000000.0,"EBIT":559000000.0,"Net Interest Income":-130000000.0,"Interest Expense":130000000.0,"Normalized Income":346000000.0,"Net Income From Continuing And Discontinued Operation":346000000.0,"Total Expenses":1835000000.0,"Total Operating Income As Reported":513000000.0,"Diluted NI Availto Com Stockholders":346000000.0,"Net Income Common Stockholders":346000000.0,"Preferred Stock Dividends":null,"Net Income":346000000.0,"Minority Interests":null,"Net Income Including Noncontrolling Interests":346000000.0,"Net Income Continuous Operations":346000000.0,"Tax Provision":83000000.0,"Pretax Income":429000000.0,"Other Income Expense":46000000.0,"Other Non Operating Income Expenses":46000000.0,"Net Non Operating Interest Income Expense":-130000000.0,"Interest Expense Non Operating":130000000.0,"Operating Income":513000000.0,"Operating Expense":534000000.0,"Other Taxes":159000000.0,"Depreciation Amortization Depletion Income Statement":375000000.0,"Depreciation And Amortization In Income Statement":375000000.0,"Gross Profit":1047000000.0,"Cost Of Revenue":1301000000.0,"Total Revenue":2348000000.0,"Operating Revenue":2348000000.0},"2024-12-31":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":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 NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Preferred Stock Dividends":1000000.0,"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,"Net Non Operating Interest Income Expense":null,"Interest Expense 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}},"cashflow":{"2026-06-30":{"Free Cash Flow":-392000000.0,"Repayment Of Debt":-471000000.0,"Issuance Of Debt":672000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-896000000.0,"End Cash Position":215000000.0,"Beginning Cash Position":77000000.0,"Changes In Cash":138000000.0,"Financing Cash Flow":530000000.0,"Cash Flow From Continuing Financing Activities":530000000.0,"Net Other Financing Charges":870000000.0,"Cash Dividends Paid":-141000000.0,"Common Stock Dividend Paid":-141000000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":201000000.0,"Net Short Term Debt Issuance":-340000000.0,"Short Term Debt Payments":-340000000.0,"Net Long Term Debt Issuance":541000000.0,"Long Term Debt Payments":-131000000.0,"Long Term Debt Issuance":672000000.0,"Investing Cash Flow":-896000000.0,"Cash Flow From Continuing Investing Activities":-896000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-52000000.0,"Purchase Of PPE":-52000000.0,"Capital Expenditure Reported":-844000000.0,"Operating Cash Flow":504000000.0,"Cash Flow From Continuing Operating Activities":504000000.0,"Change In Working Capital":79000000.0,"Change In Other Working Capital":20000000.0,"Change In Payables And Accrued Expense":3000000.0,"Change In Inventory":-179000000.0,"Change In Receivables":235000000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-50000000.0,"Deferred Tax":24000000.0,"Deferred Income Tax":24000000.0,"Depreciation Amortization Depletion":293000000.0,"Depreciation And Amortization":293000000.0,"Net Income From Continuing Operations":158000000.0},"2026-03-31":{"Free Cash Flow":-257000000.0,"Repayment Of Debt":-44000000.0,"Issuance Of Debt":177000000.0,"Issuance Of Capital Stock":400000000.0,"Capital Expenditure":-993000000.0,"End Cash Position":77000000.0,"Beginning Cash Position":111000000.0,"Changes In Cash":-34000000.0,"Financing Cash Flow":223000000.0,"Cash Flow From Continuing Financing Activities":223000000.0,"Net Other Financing Charges":-2000000.0,"Cash Dividends Paid":-308000000.0,"Common Stock Dividend Paid":-308000000.0,"Net Common Stock Issuance":400000000.0,"Common Stock Issuance":400000000.0,"Net Issuance Payments Of Debt":133000000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":133000000.0,"Long Term Debt Payments":-44000000.0,"Long Term Debt Issuance":177000000.0,"Investing Cash Flow":-993000000.0,"Cash Flow From Continuing Investing Activities":-993000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-33000000.0,"Purchase Of PPE":-33000000.0,"Capital Expenditure Reported":-960000000.0,"Operating Cash Flow":736000000.0,"Cash Flow From Continuing Operating Activities":736000000.0,"Change In Working Capital":-21000000.0,"Change In Other Working Capital":-23000000.0,"Change In Payables And Accrued Expense":-126000000.0,"Change In Inventory":142000000.0,"Change In Receivables":-14000000.0,"Changes In Account Receivables":-14000000.0,"Other Non Cash Items":-52000000.0,"Deferred Tax":63000000.0,"Deferred Income Tax":63000000.0,"Depreciation Amortization Depletion":400000000.0,"Depreciation And Amortization":400000000.0,"Net Income From Continuing Operations":346000000.0},"2025-12-31":{"Free Cash Flow":-502000000.0,"Repayment Of Debt":-80000000.0,"Issuance Of Debt":340000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-966000000.0,"End Cash Position":111000000.0,"Beginning Cash Position":311000000.0,"Changes In Cash":-200000000.0,"Financing Cash Flow":302000000.0,"Cash Flow From Continuing Financing Activities":302000000.0,"Net Other Financing Charges":227000000.0,"Cash Dividends Paid":-250000000.0,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":325000000.0,"Net Short Term Debt Issuance":340000000.0,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":-15000000.0,"Long Term Debt Payments":-15000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-966000000.0,"Cash Flow From Continuing Investing Activities":-966000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-41000000.0,"Purchase Of PPE":-41000000.0,"Capital Expenditure Reported":-925000000.0,"Operating Cash Flow":464000000.0,"Cash Flow From Continuing Operating Activities":464000000.0,"Change In Working Capital":-113000000.0,"Change In Other Working Capital":-53000000.0,"Change In Payables And Accrued Expense":186000000.0,"Change In Inventory":113000000.0,"Change In Receivables":-359000000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-64000000.0,"Deferred Tax":-9000000.0,"Deferred Income Tax":-9000000.0,"Depreciation Amortization Depletion":329000000.0,"Depreciation And Amortization":329000000.0,"Net Income From Continuing Operations":281000000.0},"2025-06-30":{"Free Cash Flow":-384000000.0,"Repayment Of Debt":-15000000.0,"Issuance Of Debt":1123000000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-832000000.0,"End Cash Position":680000000.0,"Beginning Cash Position":121000000.0,"Changes In Cash":559000000.0,"Financing Cash Flow":943000000.0,"Cash Flow From Continuing Financing Activities":943000000.0,"Net Other Financing Charges":131000000.0,"Cash Dividends Paid":-146000000.0,"Common Stock Dividend Paid":-146000000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":1108000000.0,"Net Short Term Debt Issuance":0.0,"Short Term Debt Payments":0.0,"Net Long Term Debt Issuance":1108000000.0,"Long Term Debt Payments":-15000000.0,"Long Term Debt Issuance":1123000000.0,"Investing Cash Flow":-832000000.0,"Cash Flow From Continuing Investing Activities":-832000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-82000000.0,"Purchase Of PPE":-82000000.0,"Capital Expenditure Reported":-750000000.0,"Operating Cash Flow":448000000.0,"Cash Flow From Continuing Operating Activities":448000000.0,"Change In Working Capital":16000000.0,"Change In Other Working Capital":60000000.0,"Change In Payables And Accrued Expense":20000000.0,"Change In Inventory":-154000000.0,"Change In Receivables":90000000.0,"Changes In Account Receivables":null,"Other Non Cash Items":-37000000.0,"Deferred Tax":5000000.0,"Deferred Income Tax":5000000.0,"Depreciation Amortization Depletion":276000000.0,"Depreciation And Amortization":276000000.0,"Net Income From Continuing Operations":188000000.0},"2025-03-31":{"Free Cash Flow":231000000.0,"Repayment Of Debt":-107000000.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":150000000.0,"Capital Expenditure":-800000000.0,"End Cash Position":121000000.0,"Beginning Cash Position":119000000.0,"Changes In Cash":2000000.0,"Financing Cash Flow":-229000000.0,"Cash Flow From Continuing Financing Activities":-229000000.0,"Net Other Financing Charges":-1000000.0,"Cash Dividends Paid":-271000000.0,"Common Stock Dividend Paid":-271000000.0,"Net Common Stock Issuance":150000000.0,"Common Stock Issuance":150000000.0,"Net Issuance Payments Of Debt":-107000000.0,"Net Short Term Debt Issuance":-65000000.0,"Short Term Debt Payments":-65000000.0,"Net Long Term Debt Issuance":-42000000.0,"Long Term Debt Payments":-42000000.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-800000000.0,"Cash Flow From Continuing Investing Activities":-800000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-31000000.0,"Purchase Of PPE":-31000000.0,"Capital Expenditure Reported":-769000000.0,"Operating Cash Flow":1031000000.0,"Cash Flow From Continuing Operating Activities":1031000000.0,"Change In Working Capital":292000000.0,"Change In Other Working Capital":61000000.0,"Change In Payables And Accrued Expense":39000000.0,"Change In Inventory":187000000.0,"Change In Receivables":5000000.0,"Changes In Account Receivables":5000000.0,"Other Non Cash Items":-43000000.0,"Deferred Tax":61000000.0,"Deferred Income Tax":61000000.0,"Depreciation Amortization Depletion":375000000.0,"Depreciation And Amortization":375000000.0,"Net Income From Continuing Operations":346000000.0},"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,"Short Term Debt Payments":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Net Income From Continuing Operations":null}}}