{"ticker":"CPNG","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":1791802990.0,"Share Issued":1791802990.0,"Total Debt":5633000000.0,"Tangible Book Value":2820000000.0,"Invested Capital":5590000000.0,"Working Capital":-1379000000.0,"Net Tangible Assets":2820000000.0,"Capital Lease Obligations":3030000000.0,"Common Stock Equity":2987000000.0,"Total Capitalization":3605000000.0,"Total Equity Gross Minority Interest":2987000000.0,"Minority Interest":0.0,"Stockholders Equity":2987000000.0,"Gains Losses Not Affecting Retained Earnings":-609000000.0,"Other Equity Adjustments":-609000000.0,"Retained Earnings":-4857000000.0,"Additional Paid In Capital":8453000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":14407000000.0,"Total Non Current Liabilities Net Minority Interest":3768000000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Employee Benefits":680000000.0,"Non Current Pension And Other Postretirement Benefit Plans":680000000.0,"Long Term Debt And Capital Lease Obligation":3088000000.0,"Long Term Capital Lease Obligation":2470000000.0,"Long Term Debt":618000000.0,"Current Liabilities":10639000000.0,"Other Current Liabilities":686000000.0,"Current Deferred Liabilities":204000000.0,"Current Deferred Revenue":204000000.0,"Current Debt And Capital Lease Obligation":2545000000.0,"Current Capital Lease Obligation":560000000.0,"Current Debt":1985000000.0,"Other Current Borrowings":1985000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":7204000000.0,"Current Accrued Expenses":876000000.0,"Payables":6328000000.0,"Accounts Payable":6328000000.0,"Total Assets":17394000000.0,"Total Non Current Assets":8134000000.0,"Other Non Current Assets":826000000.0,"Non Current Deferred Assets":626000000.0,"Non Current Deferred Taxes Assets":626000000.0,"Goodwill And Other Intangible Assets":167000000.0,"Other Intangible Assets":null,"Net PPE":6515000000.0,"Accumulated Depreciation":null,"Gross PPE":6515000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6515000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":9260000000.0,"Other Current Assets":626000000.0,"Restricted Cash":94000000.0,"Inventory":2067000000.0,"Finished Goods":null,"Receivables":363000000.0,"Accounts Receivable":363000000.0,"Cash Cash Equivalents And Short Term Investments":6110000000.0,"Cash And Cash Equivalents":6110000000.0},"2026-03-31":{"Ordinary Shares Number":1809081228.0,"Share Issued":1809081228.0,"Total Debt":5396000000.0,"Tangible Book Value":3752000000.0,"Invested Capital":6219000000.0,"Working Capital":-260000000.0,"Net Tangible Assets":3752000000.0,"Capital Lease Obligations":3107000000.0,"Common Stock Equity":3930000000.0,"Total Capitalization":4547000000.0,"Total Equity Gross Minority Interest":3930000000.0,"Minority Interest":0.0,"Stockholders Equity":3930000000.0,"Gains Losses Not Affecting Retained Earnings":-540000000.0,"Other Equity Adjustments":-540000000.0,"Retained Earnings":-4287000000.0,"Additional Paid In Capital":8757000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":13469000000.0,"Total Non Current Liabilities Net Minority Interest":3846000000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Employee Benefits":679000000.0,"Non Current Pension And Other Postretirement Benefit Plans":679000000.0,"Long Term Debt And Capital Lease Obligation":3167000000.0,"Long Term Capital Lease Obligation":2550000000.0,"Long Term Debt":617000000.0,"Current Liabilities":9623000000.0,"Other Current Liabilities":840000000.0,"Current Deferred Liabilities":183000000.0,"Current Deferred Revenue":183000000.0,"Current Debt And Capital Lease Obligation":2229000000.0,"Current Capital Lease Obligation":557000000.0,"Current Debt":1672000000.0,"Other Current Borrowings":1672000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":6371000000.0,"Current Accrued Expenses":406000000.0,"Payables":5965000000.0,"Accounts Payable":5965000000.0,"Total Assets":17399000000.0,"Total Non Current Assets":8036000000.0,"Other Non Current Assets":785000000.0,"Non Current Deferred Assets":597000000.0,"Non Current Deferred Taxes Assets":597000000.0,"Goodwill And Other Intangible Assets":178000000.0,"Other Intangible Assets":null,"Net PPE":6476000000.0,"Accumulated Depreciation":null,"Gross PPE":6476000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6476000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":9363000000.0,"Other Current Assets":584000000.0,"Restricted Cash":90000000.0,"Inventory":2037000000.0,"Finished Goods":null,"Receivables":351000000.0,"Accounts Receivable":351000000.0,"Cash Cash Equivalents And Short Term Investments":6301000000.0,"Cash And Cash Equivalents":6301000000.0},"2025-12-31":{"Ordinary Shares Number":1822802990.0,"Share Issued":1822802990.0,"Total Debt":4635000000.0,"Tangible Book Value":4433000000.0,"Invested Capital":6231000000.0,"Working Capital":334000000.0,"Net Tangible Assets":4433000000.0,"Capital Lease Obligations":3027000000.0,"Common Stock Equity":4623000000.0,"Total Capitalization":5271000000.0,"Total Equity Gross Minority Interest":4623000000.0,"Minority Interest":0.0,"Stockholders Equity":4623000000.0,"Gains Losses Not Affecting Retained Earnings":-381000000.0,"Other Equity Adjustments":-381000000.0,"Retained Earnings":-4021000000.0,"Additional Paid In Capital":9025000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":13164000000.0,"Total Non Current Liabilities Net Minority Interest":3807000000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":0.0,"Employee Benefits":677000000.0,"Non Current Pension And Other Postretirement Benefit Plans":677000000.0,"Long Term Debt And Capital Lease Obligation":3130000000.0,"Long Term Capital Lease Obligation":2482000000.0,"Long Term Debt":648000000.0,"Current Liabilities":9357000000.0,"Other Current Liabilities":851000000.0,"Current Deferred Liabilities":188000000.0,"Current Deferred Revenue":188000000.0,"Current Debt And Capital Lease Obligation":1505000000.0,"Current Capital Lease Obligation":545000000.0,"Current Debt":960000000.0,"Other Current Borrowings":null,"Line Of Credit":960000000.0,"Payables And Accrued Expenses":6813000000.0,"Current Accrued Expenses":515000000.0,"Payables":6298000000.0,"Accounts Payable":6298000000.0,"Total Assets":17787000000.0,"Total Non Current Assets":8096000000.0,"Other Non Current Assets":823000000.0,"Non Current Deferred Assets":596000000.0,"Non Current Deferred Taxes Assets":596000000.0,"Goodwill And Other Intangible Assets":190000000.0,"Other Intangible Assets":190000000.0,"Net PPE":6487000000.0,"Accumulated Depreciation":-1302000000.0,"Gross PPE":7789000000.0,"Leases":1343000000.0,"Construction In Progress":579000000.0,"Other Properties":2765000000.0,"Machinery Furniture Equipment":1816000000.0,"Buildings And Improvements":866000000.0,"Land And Improvements":420000000.0,"Properties":0.0,"Current Assets":9691000000.0,"Other Current Assets":660000000.0,"Restricted Cash":94000000.0,"Inventory":2256000000.0,"Finished Goods":2256000000.0,"Receivables":363000000.0,"Accounts Receivable":363000000.0,"Cash Cash Equivalents And Short Term Investments":6318000000.0,"Cash And Cash Equivalents":6318000000.0},"2025-09-30":{"Ordinary Shares Number":1823065223.0,"Share Issued":1823065223.0,"Total Debt":4949000000.0,"Tangible Book Value":4540000000.0,"Invested Capital":6730000000.0,"Working Capital":613000000.0,"Net Tangible Assets":4540000000.0,"Capital Lease Obligations":2960000000.0,"Common Stock Equity":4741000000.0,"Total Capitalization":5359000000.0,"Total Equity Gross Minority Interest":4741000000.0,"Minority Interest":0.0,"Stockholders Equity":4741000000.0,"Gains Losses Not Affecting Retained Earnings":-327000000.0,"Other Equity Adjustments":-327000000.0,"Retained Earnings":-3995000000.0,"Additional Paid In Capital":9063000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":13927000000.0,"Total Non Current Liabilities Net Minority Interest":3734000000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Employee Benefits":675000000.0,"Non Current Pension And Other Postretirement Benefit Plans":675000000.0,"Long Term Debt And Capital Lease Obligation":3059000000.0,"Long Term Capital Lease Obligation":2441000000.0,"Long Term Debt":618000000.0,"Current Liabilities":10193000000.0,"Other Current Liabilities":831000000.0,"Current Deferred Liabilities":210000000.0,"Current Deferred Revenue":210000000.0,"Current Debt And Capital Lease Obligation":1890000000.0,"Current Capital Lease Obligation":519000000.0,"Current Debt":1371000000.0,"Other Current Borrowings":1371000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":7262000000.0,"Current Accrued Expenses":467000000.0,"Payables":6795000000.0,"Accounts Payable":6795000000.0,"Total Assets":18668000000.0,"Total Non Current Assets":7862000000.0,"Other Non Current Assets":783000000.0,"Non Current Deferred Assets":655000000.0,"Non Current Deferred Taxes Assets":655000000.0,"Goodwill And Other Intangible Assets":201000000.0,"Other Intangible Assets":null,"Net PPE":6223000000.0,"Accumulated Depreciation":null,"Gross PPE":6223000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":6223000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":10806000000.0,"Other Current Assets":602000000.0,"Restricted Cash":95000000.0,"Inventory":2487000000.0,"Finished Goods":null,"Receivables":393000000.0,"Accounts Receivable":393000000.0,"Cash Cash Equivalents And Short Term Investments":7229000000.0,"Cash And Cash Equivalents":7229000000.0},"2025-06-30":{"Ordinary Shares Number":1818802990.0,"Share Issued":1818802990.0,"Total Debt":4579000000.0,"Tangible Book Value":4475000000.0,"Invested Capital":6489000000.0,"Working Capital":807000000.0,"Net Tangible Assets":4475000000.0,"Capital Lease Obligations":2775000000.0,"Common Stock Equity":4685000000.0,"Total Capitalization":5535000000.0,"Total Equity Gross Minority Interest":4685000000.0,"Minority Interest":0.0,"Stockholders Equity":4685000000.0,"Gains Losses Not Affecting Retained Earnings":-250000000.0,"Other Equity Adjustments":-250000000.0,"Retained Earnings":-4090000000.0,"Additional Paid In Capital":9025000000.0,"Capital Stock":0.0,"Common Stock":0.0,"Total Liabilities Net Minority Interest":13146000000.0,"Total Non Current Liabilities Net Minority Interest":3777000000.0,"Other Non Current Liabilities":null,"Preferred Securities Outside Stock Equity":null,"Employee Benefits":657000000.0,"Non Current Pension And Other Postretirement Benefit Plans":657000000.0,"Long Term Debt And Capital Lease Obligation":3120000000.0,"Long Term Capital Lease Obligation":2270000000.0,"Long Term Debt":850000000.0,"Current Liabilities":9369000000.0,"Other Current Liabilities":805000000.0,"Current Deferred Liabilities":188000000.0,"Current Deferred Revenue":188000000.0,"Current Debt And Capital Lease Obligation":1459000000.0,"Current Capital Lease Obligation":505000000.0,"Current Debt":954000000.0,"Other Current Borrowings":954000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":6917000000.0,"Current Accrued Expenses":430000000.0,"Payables":6487000000.0,"Accounts Payable":6487000000.0,"Total Assets":17831000000.0,"Total Non Current Assets":7655000000.0,"Other Non Current Assets":835000000.0,"Non Current Deferred Assets":646000000.0,"Non Current Deferred Taxes Assets":646000000.0,"Goodwill And Other Intangible Assets":210000000.0,"Other Intangible Assets":null,"Net PPE":5964000000.0,"Accumulated Depreciation":null,"Gross PPE":5964000000.0,"Leases":null,"Construction In Progress":null,"Other Properties":5964000000.0,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":10176000000.0,"Other Current Assets":503000000.0,"Restricted Cash":93000000.0,"Inventory":2285000000.0,"Finished Goods":null,"Receivables":499000000.0,"Accounts Receivable":499000000.0,"Cash Cash Equivalents And Short Term Investments":6796000000.0,"Cash And Cash Equivalents":6796000000.0},"2025-03-31":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"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,"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":597000000.0,"Preferred Securities Outside Stock Equity":null,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":556000000.0,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Leases":null,"Construction In Progress":null,"Other Properties":null,"Machinery Furniture Equipment":null,"Buildings And Improvements":null,"Land And Improvements":null,"Properties":null,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":null,"Receivables":null,"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,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Capital Lease Obligations":null,"Common Stock Equity":null,"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,"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,"Preferred Securities Outside Stock Equity":75000000.0,"Employee Benefits":null,"Non Current Pension And Other Postretirement Benefit Plans":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Line Of Credit":479000000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":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,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":271000000.0,"Net PPE":null,"Accumulated Depreciation":-964000000.0,"Gross PPE":null,"Leases":929000000.0,"Construction In Progress":377000000.0,"Other Properties":null,"Machinery Furniture Equipment":1276000000.0,"Buildings And Improvements":794000000.0,"Land And Improvements":401000000.0,"Properties":0.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"Finished Goods":2099000000.0,"Receivables":null,"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":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-363000000.0,"Net Income From Continuing Operation Net Minority Interest":-570000000.0,"Reconciled Depreciation":145000000.0,"Reconciled Cost Of Revenue":6362000000.0,"EBITDA":-363000000.0,"EBIT":-508000000.0,"Net Interest Income":17000000.0,"Interest Expense":25000000.0,"Interest Income":42000000.0,"Normalized Income":-570000000.0,"Net Income From Continuing And Discontinued Operation":-570000000.0,"Total Expenses":9412000000.0,"Total Operating Income As Reported":-556000000.0,"Diluted Average Shares":1799000000.0,"Basic Average Shares":1799000000.0,"Diluted EPS":-0.32,"Basic EPS":-0.32,"Diluted NI Availto Com Stockholders":-570000000.0,"Net Income Common Stockholders":-570000000.0,"Net Income":-570000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-570000000.0,"Net Income Continuous Operations":-570000000.0,"Tax Provision":37000000.0,"Pretax Income":-533000000.0,"Other Income Expense":6000000.0,"Other Non Operating Income Expenses":6000000.0,"Net Non Operating Interest Income Expense":17000000.0,"Interest Expense Non Operating":25000000.0,"Interest Income Non Operating":42000000.0,"Operating Income":-556000000.0,"Operating Expense":3050000000.0,"Gross Profit":2494000000.0,"Cost Of Revenue":6362000000.0,"Total Revenue":8856000000.0,"Operating Revenue":6744000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-99000000.0,"Net Income From Continuing Operation Net Minority Interest":-266000000.0,"Reconciled Depreciation":143000000.0,"Reconciled Cost Of Revenue":6207000000.0,"EBITDA":-99000000.0,"EBIT":-242000000.0,"Net Interest Income":31000000.0,"Interest Expense":13000000.0,"Interest Income":44000000.0,"Normalized Income":-266000000.0,"Net Income From Continuing And Discontinued Operation":-266000000.0,"Total Expenses":8746000000.0,"Total Operating Income As Reported":-242000000.0,"Diluted Average Shares":1825000000.0,"Basic Average Shares":1825000000.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-266000000.0,"Net Income Common Stockholders":-266000000.0,"Net Income":-266000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-266000000.0,"Net Income Continuous Operations":-266000000.0,"Tax Provision":11000000.0,"Pretax Income":-255000000.0,"Other Income Expense":-44000000.0,"Other Non Operating Income Expenses":-44000000.0,"Net Non Operating Interest Income Expense":31000000.0,"Interest Expense Non Operating":13000000.0,"Interest Income Non Operating":44000000.0,"Operating Income":-242000000.0,"Operating Expense":2539000000.0,"Gross Profit":2297000000.0,"Cost Of Revenue":6207000000.0,"Total Revenue":8504000000.0,"Operating Revenue":6476000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":174000000.0,"Net Income From Continuing Operation Net Minority Interest":-26000000.0,"Reconciled Depreciation":136000000.0,"Reconciled Cost Of Revenue":6291000000.0,"EBITDA":174000000.0,"EBIT":38000000.0,"Net Interest Income":31000000.0,"Interest Expense":16000000.0,"Interest Income":47000000.0,"Normalized Income":-26000000.0,"Net Income From Continuing And Discontinued Operation":-26000000.0,"Total Expenses":8827000000.0,"Total Operating Income As Reported":8000000.0,"Diluted Average Shares":1826000000.0,"Basic Average Shares":1826000000.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-26000000.0,"Net Income Common Stockholders":-26000000.0,"Net Income":-26000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":-26000000.0,"Net Income Continuous Operations":-26000000.0,"Tax Provision":48000000.0,"Pretax Income":22000000.0,"Other Income Expense":-17000000.0,"Other Non Operating Income Expenses":-17000000.0,"Net Non Operating Interest Income Expense":31000000.0,"Interest Expense Non Operating":16000000.0,"Interest Income Non Operating":47000000.0,"Operating Income":8000000.0,"Operating Expense":2536000000.0,"Gross Profit":2544000000.0,"Cost Of Revenue":6291000000.0,"Total Revenue":8835000000.0,"Operating Revenue":6636000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":320000000.0,"Net Income From Continuing Operation Net Minority Interest":95000000.0,"Reconciled Depreciation":133000000.0,"Reconciled Cost Of Revenue":6547000000.0,"EBITDA":320000000.0,"EBIT":187000000.0,"Net Interest Income":30000000.0,"Interest Expense":22000000.0,"Interest Income":52000000.0,"Normalized Income":95000000.0,"Net Income From Continuing And Discontinued Operation":95000000.0,"Total Expenses":9105000000.0,"Total Operating Income As Reported":162000000.0,"Diluted Average Shares":1864000000.0,"Basic Average Shares":1823000000.0,"Diluted EPS":0.05,"Basic EPS":0.05,"Diluted NI Availto Com Stockholders":95000000.0,"Net Income Common Stockholders":95000000.0,"Net Income":95000000.0,"Minority Interests":0.0,"Net Income Including Noncontrolling Interests":95000000.0,"Net Income Continuous Operations":95000000.0,"Tax Provision":70000000.0,"Pretax Income":165000000.0,"Other Income Expense":-27000000.0,"Other Non Operating Income Expenses":-27000000.0,"Net Non Operating Interest Income Expense":30000000.0,"Interest Expense Non Operating":22000000.0,"Interest Income Non Operating":52000000.0,"Operating Income":162000000.0,"Operating Expense":2558000000.0,"Gross Profit":2720000000.0,"Cost Of Revenue":6547000000.0,"Total Revenue":9267000000.0,"Operating Revenue":7081000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":345000000.0,"Net Income From Continuing Operation Net Minority Interest":32000000.0,"Reconciled Depreciation":126000000.0,"Reconciled Cost Of Revenue":5963000000.0,"EBITDA":345000000.0,"EBIT":219000000.0,"Net Interest Income":26000000.0,"Interest Expense":25000000.0,"Interest Income":51000000.0,"Normalized Income":32000000.0,"Net Income From Continuing And Discontinued Operation":32000000.0,"Total Expenses":8375000000.0,"Total Operating Income As Reported":149000000.0,"Diluted Average Shares":1855000000.0,"Basic Average Shares":1817000000.0,"Diluted EPS":0.02,"Basic EPS":0.02,"Diluted NI Availto Com Stockholders":32000000.0,"Net Income Common Stockholders":32000000.0,"Net Income":32000000.0,"Minority Interests":1000000.0,"Net Income Including Noncontrolling Interests":31000000.0,"Net Income Continuous Operations":31000000.0,"Tax Provision":163000000.0,"Pretax Income":194000000.0,"Other Income Expense":19000000.0,"Other Non Operating Income Expenses":19000000.0,"Net Non Operating Interest Income Expense":26000000.0,"Interest Expense Non Operating":25000000.0,"Interest Income Non Operating":51000000.0,"Operating Income":149000000.0,"Operating Expense":2412000000.0,"Gross Profit":2561000000.0,"Cost Of Revenue":5963000000.0,"Total Revenue":8524000000.0,"Operating Revenue":6507000000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":50000000.0,"Repurchase Of Capital Stock":-459000000.0,"Repayment Of Debt":-821000000.0,"Issuance Of Debt":1146000000.0,"Capital Expenditure":-317000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":6204000000.0,"Beginning Cash Position":6391000000.0,"Effect Of Exchange Rate Changes":-94000000.0,"Changes In Cash":-93000000.0,"Financing Cash Flow":-134000000.0,"Cash Flow From Continuing Financing Activities":-134000000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":0.0,"Net Common Stock Issuance":-459000000.0,"Common Stock Payments":-459000000.0,"Net Issuance Payments Of Debt":325000000.0,"Net Short Term Debt Issuance":325000000.0,"Short Term Debt Payments":-821000000.0,"Short Term Debt Issuance":1146000000.0,"Investing Cash Flow":-326000000.0,"Cash Flow From Continuing Investing Activities":-326000000.0,"Net Other Investing Changes":-10000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-316000000.0,"Sale Of PPE":1000000.0,"Purchase Of PPE":-317000000.0,"Operating Cash Flow":367000000.0,"Cash Flow From Continuing Operating Activities":367000000.0,"Change In Working Capital":425000000.0,"Change In Other Current Liabilities":-297000000.0,"Change In Other Current Assets":-151000000.0,"Change In Payables And Accrued Expense":942000000.0,"Change In Accrued Expense":475000000.0,"Change In Payable":467000000.0,"Change In Account Payable":467000000.0,"Change In Inventory":-51000000.0,"Change In Receivables":-18000000.0,"Changes In Account Receivables":-18000000.0,"Other Non Cash Items":115000000.0,"Stock Based Compensation":161000000.0,"Deferred Tax":-42000000.0,"Deferred Income Tax":-42000000.0,"Depreciation Amortization Depletion":145000000.0,"Depreciation And Amortization":145000000.0,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":-570000000.0},"2026-03-31":{"Free Cash Flow":-112000000.0,"Repurchase Of Capital Stock":-391000000.0,"Repayment Of Debt":-1198000000.0,"Issuance Of Debt":1936000000.0,"Capital Expenditure":-296000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":6391000000.0,"Beginning Cash Position":6412000000.0,"Effect Of Exchange Rate Changes":-251000000.0,"Changes In Cash":230000000.0,"Financing Cash Flow":348000000.0,"Cash Flow From Continuing Financing Activities":348000000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":1000000.0,"Net Common Stock Issuance":-391000000.0,"Common Stock Payments":-391000000.0,"Net Issuance Payments Of Debt":738000000.0,"Net Short Term Debt Issuance":738000000.0,"Short Term Debt Payments":-1198000000.0,"Short Term Debt Issuance":1936000000.0,"Investing Cash Flow":-302000000.0,"Cash Flow From Continuing Investing Activities":-302000000.0,"Net Other Investing Changes":-8000000.0,"Net Business Purchase And Sale":null,"Sale Of Business":null,"Net PPE Purchase And Sale":-294000000.0,"Sale Of PPE":2000000.0,"Purchase Of PPE":-296000000.0,"Operating Cash Flow":184000000.0,"Cash Flow From Continuing Operating Activities":184000000.0,"Change In Working Capital":-95000000.0,"Change In Other Current Liabilities":-130000000.0,"Change In Other Current Assets":-41000000.0,"Change In Payables And Accrued Expense":-44000000.0,"Change In Accrued Expense":-97000000.0,"Change In Payable":53000000.0,"Change In Account Payable":53000000.0,"Change In Inventory":128000000.0,"Change In Receivables":-8000000.0,"Changes In Account Receivables":-8000000.0,"Other Non Cash Items":308000000.0,"Stock Based Compensation":122000000.0,"Deferred Tax":-28000000.0,"Deferred Income Tax":-28000000.0,"Depreciation Amortization Depletion":143000000.0,"Depreciation And Amortization":143000000.0,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":-266000000.0},"2025-12-31":{"Free Cash Flow":-278000000.0,"Repurchase Of Capital Stock":-162000000.0,"Repayment Of Debt":-1064000000.0,"Issuance Of Debt":718000000.0,"Capital Expenditure":-360000000.0,"Income Tax Paid Supplemental Data":41000000.0,"End Cash Position":6412000000.0,"Beginning Cash Position":7324000000.0,"Effect Of Exchange Rate Changes":-111000000.0,"Changes In Cash":-801000000.0,"Financing Cash Flow":-507000000.0,"Cash Flow From Continuing Financing Activities":-507000000.0,"Net Other Financing Charges":0.0,"Proceeds From Stock Option Exercised":1000000.0,"Net Common Stock Issuance":-162000000.0,"Common Stock Payments":-162000000.0,"Net Issuance Payments Of Debt":-346000000.0,"Net Short Term Debt Issuance":-346000000.0,"Short Term Debt Payments":-1064000000.0,"Short Term Debt Issuance":718000000.0,"Investing Cash Flow":-376000000.0,"Cash Flow From Continuing Investing Activities":-376000000.0,"Net Other Investing Changes":-16000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-360000000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-360000000.0,"Operating Cash Flow":82000000.0,"Cash Flow From Continuing Operating Activities":82000000.0,"Change In Working Capital":-430000000.0,"Change In Other Current Liabilities":-159000000.0,"Change In Other Current Assets":-112000000.0,"Change In Payables And Accrued Expense":-362000000.0,"Change In Accrued Expense":58000000.0,"Change In Payable":-420000000.0,"Change In Account Payable":-420000000.0,"Change In Inventory":175000000.0,"Change In Receivables":28000000.0,"Changes In Account Receivables":28000000.0,"Other Non Cash Items":169000000.0,"Stock Based Compensation":123000000.0,"Deferred Tax":41000000.0,"Deferred Income Tax":41000000.0,"Depreciation Amortization Depletion":136000000.0,"Depreciation And Amortization":136000000.0,"Operating Gains Losses":69000000.0,"Pension And Employee Benefit Expense":69000000.0,"Net Income From Continuing Operations":-26000000.0},"2025-09-30":{"Free Cash Flow":439000000.0,"Repurchase Of Capital Stock":-81000000.0,"Repayment Of Debt":-1168000000.0,"Issuance Of Debt":1401000000.0,"Capital Expenditure":-353000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":7324000000.0,"Beginning Cash Position":6889000000.0,"Effect Of Exchange Rate Changes":-143000000.0,"Changes In Cash":578000000.0,"Financing Cash Flow":152000000.0,"Cash Flow From Continuing Financing Activities":152000000.0,"Net Other Financing Charges":-1000000.0,"Proceeds From Stock Option Exercised":1000000.0,"Net Common Stock Issuance":-81000000.0,"Common Stock Payments":-81000000.0,"Net Issuance Payments Of Debt":233000000.0,"Net Short Term Debt Issuance":233000000.0,"Short Term Debt Payments":-1168000000.0,"Short Term Debt Issuance":1401000000.0,"Investing Cash Flow":-366000000.0,"Cash Flow From Continuing Investing Activities":-366000000.0,"Net Other Investing Changes":-16000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-350000000.0,"Sale Of PPE":3000000.0,"Purchase Of PPE":-353000000.0,"Operating Cash Flow":792000000.0,"Cash Flow From Continuing Operating Activities":792000000.0,"Change In Working Capital":190000000.0,"Change In Other Current Liabilities":-83000000.0,"Change In Other Current Assets":-129000000.0,"Change In Payables And Accrued Expense":611000000.0,"Change In Accrued Expense":46000000.0,"Change In Payable":565000000.0,"Change In Account Payable":565000000.0,"Change In Inventory":-298000000.0,"Change In Receivables":89000000.0,"Changes In Account Receivables":89000000.0,"Other Non Cash Items":221000000.0,"Stock Based Compensation":118000000.0,"Deferred Tax":-27000000.0,"Deferred Income Tax":-27000000.0,"Depreciation Amortization Depletion":133000000.0,"Depreciation And Amortization":133000000.0,"Operating Gains Losses":62000000.0,"Pension And Employee Benefit Expense":62000000.0,"Net Income From Continuing Operations":95000000.0},"2025-06-30":{"Free Cash Flow":246000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-382000000.0,"Issuance Of Debt":486000000.0,"Capital Expenditure":-299000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":6889000000.0,"Beginning Cash Position":6200000000.0,"Effect Of Exchange Rate Changes":351000000.0,"Changes In Cash":338000000.0,"Financing Cash Flow":92000000.0,"Cash Flow From Continuing Financing Activities":92000000.0,"Net Other Financing Charges":-15000000.0,"Proceeds From Stock Option Exercised":3000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":104000000.0,"Net Short Term Debt Issuance":104000000.0,"Short Term Debt Payments":-382000000.0,"Short Term Debt Issuance":486000000.0,"Investing Cash Flow":-299000000.0,"Cash Flow From Continuing Investing Activities":-299000000.0,"Net Other Investing Changes":-1000000.0,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":-298000000.0,"Sale Of PPE":1000000.0,"Purchase Of PPE":-299000000.0,"Operating Cash Flow":545000000.0,"Cash Flow From Continuing Operating Activities":545000000.0,"Change In Working Capital":-5000000.0,"Change In Other Current Liabilities":-45000000.0,"Change In Other Current Assets":-165000000.0,"Change In Payables And Accrued Expense":297000000.0,"Change In Accrued Expense":38000000.0,"Change In Payable":259000000.0,"Change In Account Payable":259000000.0,"Change In Inventory":-92000000.0,"Change In Receivables":0.0,"Changes In Account Receivables":0.0,"Other Non Cash Items":153000000.0,"Stock Based Compensation":113000000.0,"Deferred Tax":12000000.0,"Deferred Income Tax":12000000.0,"Depreciation Amortization Depletion":126000000.0,"Depreciation And Amortization":126000000.0,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":31000000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-12000000.0,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":null,"Pension And Employee Benefit Expense":null,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Effect Of Exchange Rate Changes":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":null,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":null,"Net Short Term Debt Issuance":null,"Short Term Debt Payments":null,"Short Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net Business Purchase And Sale":0.0,"Sale Of Business":0.0,"Net PPE Purchase And Sale":null,"Sale Of PPE":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Other Current Liabilities":null,"Change In Other Current Assets":null,"Change In Payables And Accrued Expense":null,"Change In Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Stock Based Compensation":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Operating Gains Losses":49000000.0,"Pension And Employee Benefit Expense":49000000.0,"Net Income From Continuing Operations":null}}}