{"ticker":"EXC","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Treasury Shares Number":null,"Ordinary Shares Number":1030253967.0,"Share Issued":1030253967.0,"Net Debt":50860000000.0,"Total Debt":52673000000.0,"Tangible Book Value":23068000000.0,"Invested Capital":82371000000.0,"Working Capital":789000000.0,"Net Tangible Assets":23068000000.0,"Common Stock Equity":29698000000.0,"Total Capitalization":80401000000.0,"Total Equity Gross Minority Interest":29698000000.0,"Stockholders Equity":29698000000.0,"Gains Losses Not Affecting Retained Earnings":-750000000.0,"Other Equity Adjustments":-750000000.0,"Treasury Stock":123000000.0,"Retained Earnings":8031000000.0,"Capital Stock":22540000000.0,"Common Stock":22540000000.0,"Total Liabilities Net Minority Interest":90807000000.0,"Total Non Current Liabilities Net Minority Interest":81799000000.0,"Other Non Current Liabilities":2587000000.0,"Derivative Product Liabilities":105000000.0,"Employee Benefits":1993000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1993000000.0,"Non Current Deferred Liabilities":14362000000.0,"Non Current Deferred Revenue":14000000.0,"Non Current Deferred Taxes Liabilities":14348000000.0,"Long Term Debt And Capital Lease Obligation":50703000000.0,"Long Term Debt":50703000000.0,"Long Term Provisions":322000000.0,"Current Liabilities":9008000000.0,"Other Current Liabilities":1518000000.0,"Current Deferred Liabilities":593000000.0,"Current Deferred Revenue":593000000.0,"Current Debt And Capital Lease Obligation":1970000000.0,"Current Debt":1970000000.0,"Other Current Borrowings":1970000000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4927000000.0,"Current Accrued Expenses":1447000000.0,"Interest Payable":null,"Payables":3480000000.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":null,"Accounts Payable":3475000000.0,"Total Assets":120505000000.0,"Total Non Current Assets":110708000000.0,"Other Non Current Assets":1936000000.0,"Non Current Accounts Receivable":5280000000.0,"Investments And Advances":327000000.0,"Goodwill And Other Intangible Assets":6630000000.0,"Goodwill":6630000000.0,"Net PPE":87123000000.0,"Accumulated Depreciation":-21230000000.0,"Gross PPE":108353000000.0,"Construction In Progress":null,"Other Properties":null,"Current Assets":9797000000.0,"Other Current Assets":1842000000.0,"Restricted Cash":608000000.0,"Prepaid Assets":381000000.0,"Inventory":894000000.0,"Receivables":4259000000.0,"Other Receivables":1200000000.0,"Accounts Receivable":3059000000.0,"Allowance For Doubtful Accounts Receivable":-508000000.0,"Gross Accounts Receivable":3567000000.0,"Cash Cash Equivalents And Short Term Investments":1813000000.0,"Cash And Cash Equivalents":1813000000.0},"2026-03-31":{"Treasury Shares Number":2000000.0,"Ordinary Shares Number":1023208142.0,"Share Issued":1025208142.0,"Net Debt":50527000000.0,"Total Debt":51240000000.0,"Tangible Book Value":22685000000.0,"Invested Capital":80555000000.0,"Working Capital":-586000000.0,"Net Tangible Assets":22685000000.0,"Common Stock Equity":29315000000.0,"Total Capitalization":77564000000.0,"Total Equity Gross Minority Interest":29315000000.0,"Stockholders Equity":29315000000.0,"Gains Losses Not Affecting Retained Earnings":-756000000.0,"Other Equity Adjustments":-756000000.0,"Treasury Stock":123000000.0,"Retained Earnings":8065000000.0,"Capital Stock":22129000000.0,"Common Stock":22129000000.0,"Total Liabilities Net Minority Interest":88230000000.0,"Total Non Current Liabilities Net Minority Interest":78642000000.0,"Other Non Current Liabilities":2573000000.0,"Derivative Product Liabilities":112000000.0,"Employee Benefits":1984000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1984000000.0,"Non Current Deferred Liabilities":14217000000.0,"Non Current Deferred Revenue":16000000.0,"Non Current Deferred Taxes Liabilities":14201000000.0,"Long Term Debt And Capital Lease Obligation":48249000000.0,"Long Term Debt":48249000000.0,"Long Term Provisions":321000000.0,"Current Liabilities":9588000000.0,"Other Current Liabilities":1700000000.0,"Current Deferred Liabilities":570000000.0,"Current Deferred Revenue":570000000.0,"Current Debt And Capital Lease Obligation":2991000000.0,"Current Debt":2991000000.0,"Other Current Borrowings":2991000000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4327000000.0,"Current Accrued Expenses":1203000000.0,"Interest Payable":null,"Payables":3124000000.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":null,"Accounts Payable":3119000000.0,"Total Assets":117545000000.0,"Total Non Current Assets":108543000000.0,"Other Non Current Assets":1880000000.0,"Non Current Accounts Receivable":4830000000.0,"Investments And Advances":317000000.0,"Goodwill And Other Intangible Assets":6630000000.0,"Goodwill":6630000000.0,"Net PPE":85564000000.0,"Accumulated Depreciation":-20694000000.0,"Gross PPE":106258000000.0,"Construction In Progress":null,"Other Properties":null,"Current Assets":9002000000.0,"Other Current Assets":1877000000.0,"Restricted Cash":560000000.0,"Prepaid Assets":314000000.0,"Inventory":846000000.0,"Receivables":4692000000.0,"Other Receivables":1578000000.0,"Accounts Receivable":3114000000.0,"Allowance For Doubtful Accounts Receivable":-522000000.0,"Gross Accounts Receivable":3636000000.0,"Cash Cash Equivalents And Short Term Investments":713000000.0,"Cash And Cash Equivalents":713000000.0},"2025-12-31":{"Treasury Shares Number":2000000.0,"Ordinary Shares Number":1022401000.0,"Share Issued":1024401000.0,"Net Debt":49454000000.0,"Total Debt":50080000000.0,"Tangible Book Value":22168000000.0,"Invested Capital":78878000000.0,"Working Capital":-785000000.0,"Net Tangible Assets":22168000000.0,"Common Stock Equity":28798000000.0,"Total Capitalization":76601000000.0,"Total Equity Gross Minority Interest":28798000000.0,"Stockholders Equity":28798000000.0,"Gains Losses Not Affecting Retained Earnings":-762000000.0,"Other Equity Adjustments":-762000000.0,"Treasury Stock":123000000.0,"Retained Earnings":7577000000.0,"Capital Stock":22106000000.0,"Common Stock":22106000000.0,"Total Liabilities Net Minority Interest":87772000000.0,"Total Non Current Liabilities Net Minority Interest":77441000000.0,"Other Non Current Liabilities":2169000000.0,"Derivative Product Liabilities":106000000.0,"Employee Benefits":2295000000.0,"Non Current Pension And Other Postretirement Benefit Plans":2295000000.0,"Non Current Deferred Liabilities":13731000000.0,"Non Current Deferred Revenue":16000000.0,"Non Current Deferred Taxes Liabilities":13715000000.0,"Long Term Debt And Capital Lease Obligation":47803000000.0,"Long Term Debt":47803000000.0,"Long Term Provisions":321000000.0,"Current Liabilities":10331000000.0,"Other Current Liabilities":2208000000.0,"Current Deferred Liabilities":538000000.0,"Current Deferred Revenue":538000000.0,"Current Debt And Capital Lease Obligation":2277000000.0,"Current Debt":2277000000.0,"Other Current Borrowings":1665000000.0,"Commercial Paper":612000000.0,"Pensionand Other Post Retirement Benefit Plans Current":705000000.0,"Payables And Accrued Expenses":4603000000.0,"Current Accrued Expenses":635000000.0,"Interest Payable":538000000.0,"Payables":3968000000.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":242000000.0,"Accounts Payable":3721000000.0,"Total Assets":116570000000.0,"Total Non Current Assets":107024000000.0,"Other Non Current Assets":1795000000.0,"Non Current Accounts Receivable":4755000000.0,"Investments And Advances":312000000.0,"Goodwill And Other Intangible Assets":6630000000.0,"Goodwill":6630000000.0,"Net PPE":84318000000.0,"Accumulated Depreciation":-20080000000.0,"Gross PPE":104398000000.0,"Construction In Progress":5755000000.0,"Other Properties":908000000.0,"Current Assets":9546000000.0,"Other Current Assets":1882000000.0,"Restricted Cash":525000000.0,"Prepaid Assets":563000000.0,"Inventory":868000000.0,"Receivables":5082000000.0,"Other Receivables":1785000000.0,"Accounts Receivable":3297000000.0,"Allowance For Doubtful Accounts Receivable":-435000000.0,"Gross Accounts Receivable":3732000000.0,"Cash Cash Equivalents And Short Term Investments":626000000.0,"Cash And Cash Equivalents":626000000.0},"2025-09-30":{"Treasury Shares Number":2000000.0,"Ordinary Shares Number":1008290316.0,"Share Issued":1010290316.0,"Net Debt":48388000000.0,"Total Debt":49921000000.0,"Tangible Book Value":21483000000.0,"Invested Capital":78034000000.0,"Working Capital":-596000000.0,"Net Tangible Assets":21483000000.0,"Common Stock Equity":28113000000.0,"Total Capitalization":74786000000.0,"Total Equity Gross Minority Interest":28113000000.0,"Stockholders Equity":28113000000.0,"Gains Losses Not Affecting Retained Earnings":-715000000.0,"Other Equity Adjustments":-715000000.0,"Treasury Stock":123000000.0,"Retained Earnings":7387000000.0,"Capital Stock":21564000000.0,"Common Stock":21564000000.0,"Total Liabilities Net Minority Interest":85426000000.0,"Total Non Current Liabilities Net Minority Interest":75601000000.0,"Other Non Current Liabilities":2102000000.0,"Derivative Product Liabilities":109000000.0,"Employee Benefits":1973000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1973000000.0,"Non Current Deferred Liabilities":13537000000.0,"Non Current Deferred Revenue":18000000.0,"Non Current Deferred Taxes Liabilities":13519000000.0,"Long Term Debt And Capital Lease Obligation":46673000000.0,"Long Term Debt":46673000000.0,"Long Term Provisions":303000000.0,"Current Liabilities":9825000000.0,"Other Current Liabilities":1406000000.0,"Current Deferred Liabilities":512000000.0,"Current Deferred Revenue":512000000.0,"Current Debt And Capital Lease Obligation":3248000000.0,"Current Debt":3248000000.0,"Other Current Borrowings":3248000000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4659000000.0,"Current Accrued Expenses":1414000000.0,"Interest Payable":null,"Payables":3245000000.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":null,"Accounts Payable":3240000000.0,"Total Assets":113539000000.0,"Total Non Current Assets":104310000000.0,"Other Non Current Assets":1734000000.0,"Non Current Accounts Receivable":4658000000.0,"Investments And Advances":307000000.0,"Goodwill And Other Intangible Assets":6630000000.0,"Goodwill":6630000000.0,"Net PPE":82100000000.0,"Accumulated Depreciation":-19606000000.0,"Gross PPE":101706000000.0,"Construction In Progress":null,"Other Properties":null,"Current Assets":9229000000.0,"Other Current Assets":1848000000.0,"Restricted Cash":516000000.0,"Prepaid Assets":445000000.0,"Inventory":888000000.0,"Receivables":3999000000.0,"Other Receivables":1094000000.0,"Accounts Receivable":2905000000.0,"Allowance For Doubtful Accounts Receivable":-451000000.0,"Gross Accounts Receivable":3356000000.0,"Cash Cash Equivalents And Short Term Investments":1533000000.0,"Cash And Cash Equivalents":1533000000.0},"2025-06-30":{"Treasury Shares Number":1832706.0,"Ordinary Shares Number":1009987294.0,"Share Issued":1011820000.0,"Net Debt":48120000000.0,"Total Debt":48844000000.0,"Tangible Book Value":20990000000.0,"Invested Capital":76464000000.0,"Working Capital":-480000000.0,"Net Tangible Assets":20990000000.0,"Common Stock Equity":27620000000.0,"Total Capitalization":73537000000.0,"Total Equity Gross Minority Interest":27620000000.0,"Stockholders Equity":27620000000.0,"Gains Losses Not Affecting Retained Earnings":-718000000.0,"Other Equity Adjustments":-718000000.0,"Treasury Stock":123000000.0,"Retained Earnings":6917000000.0,"Capital Stock":21544000000.0,"Common Stock":21544000000.0,"Total Liabilities Net Minority Interest":83527000000.0,"Total Non Current Liabilities Net Minority Interest":74371000000.0,"Other Non Current Liabilities":2180000000.0,"Derivative Product Liabilities":119000000.0,"Employee Benefits":1964000000.0,"Non Current Pension And Other Postretirement Benefit Plans":1964000000.0,"Non Current Deferred Liabilities":13239000000.0,"Non Current Deferred Revenue":18000000.0,"Non Current Deferred Taxes Liabilities":13221000000.0,"Long Term Debt And Capital Lease Obligation":45917000000.0,"Long Term Debt":45917000000.0,"Long Term Provisions":308000000.0,"Current Liabilities":9156000000.0,"Other Current Liabilities":1372000000.0,"Current Deferred Liabilities":491000000.0,"Current Deferred Revenue":491000000.0,"Current Debt And Capital Lease Obligation":2927000000.0,"Current Debt":2927000000.0,"Other Current Borrowings":2927000000.0,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":4366000000.0,"Current Accrued Expenses":1318000000.0,"Interest Payable":null,"Payables":3048000000.0,"Dueto Related Parties Current":5000000.0,"Total Tax Payable":null,"Accounts Payable":3043000000.0,"Total Assets":111147000000.0,"Total Non Current Assets":102471000000.0,"Other Non Current Assets":1689000000.0,"Non Current Accounts Receivable":4411000000.0,"Investments And Advances":297000000.0,"Goodwill And Other Intangible Assets":6630000000.0,"Goodwill":6630000000.0,"Net PPE":80609000000.0,"Accumulated Depreciation":-19431000000.0,"Gross PPE":100040000000.0,"Construction In Progress":null,"Other Properties":null,"Current Assets":8676000000.0,"Other Current Assets":2144000000.0,"Restricted Cash":478000000.0,"Prepaid Assets":349000000.0,"Inventory":868000000.0,"Receivables":4113000000.0,"Other Receivables":1049000000.0,"Accounts Receivable":3064000000.0,"Allowance For Doubtful Accounts Receivable":-465000000.0,"Gross Accounts Receivable":3529000000.0,"Cash Cash Equivalents And Short Term Investments":724000000.0,"Cash And Cash Equivalents":724000000.0},"2025-03-31":{"Treasury Shares Number":1832336.0,"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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":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,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"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":{"Treasury Shares Number":null,"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,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":null,"Treasury Stock":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,"Non Current Deferred Liabilities":null,"Non Current Deferred Revenue":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Long Term Provisions":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Commercial Paper":null,"Pensionand Other Post Retirement Benefit Plans Current":679000000.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":468000000.0,"Payables":null,"Dueto Related Parties Current":null,"Total Tax Payable":217000000.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Non Current Accounts Receivable":null,"Investments And Advances":null,"Goodwill And Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":4306000000.0,"Other Properties":809000000.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Prepaid Assets":null,"Inventory":null,"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":0.0,"Tax Rate For Calcs":0.2,"Normalized EBITDA":2037000000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":396000000.0,"Reconciled Depreciation":811000000.0,"Reconciled Cost Of Revenue":3754000000.0,"EBITDA":2037000000.0,"EBIT":1069000000.0,"Net Interest Income":-574000000.0,"Interest Expense":574000000.0,"Normalized Income":396000000.0,"Net Income From Continuing And Discontinued Operation":396000000.0,"Total Expenses":4988000000.0,"Total Operating Income As Reported":979000000.0,"Diluted Average Shares":1028000000.0,"Basic Average Shares":1025000000.0,"Diluted EPS":0.39,"Basic EPS":0.39,"Diluted NI Availto Com Stockholders":396000000.0,"Net Income Common Stockholders":396000000.0,"Net Income":396000000.0,"Net Income Including Noncontrolling Interests":396000000.0,"Net Income Continuous Operations":396000000.0,"Tax Provision":99000000.0,"Pretax Income":495000000.0,"Other Income Expense":90000000.0,"Other Non Operating Income Expenses":90000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":-574000000.0,"Interest Expense Non Operating":574000000.0,"Operating Income":979000000.0,"Operating Expense":1391000000.0,"Other Taxes":423000000.0,"Depreciation Amortization Depletion Income Statement":968000000.0,"Depreciation And Amortization In Income Statement":968000000.0,"Gross Profit":2370000000.0,"Cost Of Revenue":3597000000.0,"Total Revenue":5967000000.0,"Operating Revenue":5967000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.179,"Normalized EBITDA":2626000000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":919000000.0,"Reconciled Depreciation":794000000.0,"Reconciled Cost Of Revenue":4400000000.0,"EBITDA":2626000000.0,"EBIT":1674000000.0,"Net Interest Income":-555000000.0,"Interest Expense":555000000.0,"Normalized Income":919000000.0,"Net Income From Continuing And Discontinued Operation":919000000.0,"Total Expenses":5637000000.0,"Total Operating Income As Reported":1605000000.0,"Diluted Average Shares":1026000000.0,"Basic Average Shares":1024000000.0,"Diluted EPS":0.9,"Basic EPS":0.9,"Diluted NI Availto Com Stockholders":919000000.0,"Net Income Common Stockholders":919000000.0,"Net Income":919000000.0,"Net Income Including Noncontrolling Interests":919000000.0,"Net Income Continuous Operations":919000000.0,"Tax Provision":200000000.0,"Pretax Income":1119000000.0,"Other Income Expense":69000000.0,"Other Non Operating Income Expenses":69000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":-555000000.0,"Interest Expense Non Operating":555000000.0,"Operating Income":1605000000.0,"Operating Expense":1395000000.0,"Other Taxes":443000000.0,"Depreciation Amortization Depletion Income Statement":952000000.0,"Depreciation And Amortization In Income Statement":952000000.0,"Gross Profit":3000000000.0,"Cost Of Revenue":4242000000.0,"Total Revenue":7242000000.0,"Operating Revenue":7242000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":352288.488211,"Tax Rate For Calcs":0.176144,"Normalized EBITDA":2191000000.0,"Total Unusual Items":2000000.0,"Total Unusual Items Excluding Goodwill":2000000.0,"Net Income From Continuing Operation Net Minority Interest":594000000.0,"Reconciled Depreciation":773000000.0,"Reconciled Cost Of Revenue":3043000000.0,"EBITDA":2193000000.0,"EBIT":1270000000.0,"Net Interest Income":-549000000.0,"Interest Expense":549000000.0,"Normalized Income":592352288.488211,"Net Income From Continuing And Discontinued Operation":594000000.0,"Total Expenses":4229000000.0,"Total Operating Income As Reported":1185000000.0,"Diluted Average Shares":1022413793.0,"Basic Average Shares":1022401000.0,"Diluted EPS":0.58,"Basic EPS":0.580007,"Diluted NI Availto Com Stockholders":594000000.0,"Net Income Common Stockholders":594000000.0,"Net Income":594000000.0,"Net Income Including Noncontrolling Interests":594000000.0,"Net Income Continuous Operations":594000000.0,"Tax Provision":127000000.0,"Pretax Income":721000000.0,"Other Income Expense":87000000.0,"Other Non Operating Income Expenses":85000000.0,"Special Income Charges":2000000.0,"Gain On Sale Of Ppe":2000000.0,"Net Non Operating Interest Income Expense":-549000000.0,"Interest Expense Non Operating":549000000.0,"Operating Income":1183000000.0,"Operating Expense":1336000000.0,"Other Taxes":413000000.0,"Depreciation Amortization Depletion Income Statement":923000000.0,"Depreciation And Amortization In Income Statement":923000000.0,"Gross Profit":2519000000.0,"Cost Of Revenue":2893000000.0,"Total Revenue":5412000000.0,"Operating Revenue":5412000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.15,"Normalized EBITDA":2480000000.0,"Total Unusual Items":0.0,"Total Unusual Items Excluding Goodwill":0.0,"Net Income From Continuing Operation Net Minority Interest":875000000.0,"Reconciled Depreciation":764000000.0,"Reconciled Cost Of Revenue":4012000000.0,"EBITDA":2480000000.0,"EBIT":1568000000.0,"Net Interest Income":-538000000.0,"Interest Expense":538000000.0,"Normalized Income":875000000.0,"Net Income From Continuing And Discontinued Operation":875000000.0,"Total Expenses":5205000000.0,"Total Operating Income As Reported":1500000000.0,"Diluted Average Shares":1013000000.0,"Basic Average Shares":1011000000.0,"Diluted EPS":0.86,"Basic EPS":0.87,"Diluted NI Availto Com Stockholders":875000000.0,"Net Income Common Stockholders":875000000.0,"Net Income":875000000.0,"Net Income Including Noncontrolling Interests":875000000.0,"Net Income Continuous Operations":875000000.0,"Tax Provision":155000000.0,"Pretax Income":1030000000.0,"Other Income Expense":68000000.0,"Other Non Operating Income Expenses":68000000.0,"Special Income Charges":0.0,"Gain On Sale Of Ppe":0.0,"Net Non Operating Interest Income Expense":-538000000.0,"Interest Expense Non Operating":538000000.0,"Operating Income":1500000000.0,"Operating Expense":1341000000.0,"Other Taxes":429000000.0,"Depreciation Amortization Depletion Income Statement":912000000.0,"Depreciation And Amortization In Income Statement":912000000.0,"Gross Profit":2841000000.0,"Cost Of Revenue":3864000000.0,"Total Revenue":6705000000.0,"Operating Revenue":6705000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":304000.0,"Tax Rate For Calcs":0.152,"Normalized EBITDA":1892000000.0,"Total Unusual Items":2000000.0,"Total Unusual Items Excluding Goodwill":2000000.0,"Net Income From Continuing Operation Net Minority Interest":391000000.0,"Reconciled Depreciation":757000000.0,"Reconciled Cost Of Revenue":3362000000.0,"EBITDA":1894000000.0,"EBIT":992000000.0,"Net Interest Income":-531000000.0,"Interest Expense":531000000.0,"Normalized Income":389304000.0,"Net Income From Continuing And Discontinued Operation":391000000.0,"Total Expenses":4502000000.0,"Total Operating Income As Reported":927000000.0,"Diluted Average Shares":1012000000.0,"Basic Average Shares":1010000000.0,"Diluted EPS":0.39,"Basic EPS":0.39,"Diluted NI Availto Com Stockholders":391000000.0,"Net Income Common Stockholders":391000000.0,"Net Income":391000000.0,"Net Income Including Noncontrolling Interests":391000000.0,"Net Income Continuous Operations":391000000.0,"Tax Provision":70000000.0,"Pretax Income":461000000.0,"Other Income Expense":67000000.0,"Other Non Operating Income Expenses":65000000.0,"Special Income Charges":2000000.0,"Gain On Sale Of Ppe":2000000.0,"Net Non Operating Interest Income Expense":-531000000.0,"Interest Expense Non Operating":531000000.0,"Operating Income":925000000.0,"Operating Expense":1285000000.0,"Other Taxes":383000000.0,"Depreciation Amortization Depletion Income Statement":902000000.0,"Depreciation And Amortization In Income Statement":902000000.0,"Gross Profit":2210000000.0,"Cost Of Revenue":3217000000.0,"Total Revenue":5427000000.0,"Operating Revenue":5427000000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":-255000000.0,"Repayment Of Debt":-1153000000.0,"Issuance Of Debt":2611000000.0,"Issuance Of Capital Stock":382000000.0,"Capital Expenditure":-2200000000.0,"End Cash Position":2430000000.0,"Beginning Cash Position":1297000000.0,"Changes In Cash":1133000000.0,"Financing Cash Flow":1392000000.0,"Cash Flow From Continuing Financing Activities":1392000000.0,"Net Other Financing Charges":-30000000.0,"Proceeds From Stock Option Exercised":12000000.0,"Cash Dividends Paid":-430000000.0,"Common Stock Dividend Paid":-430000000.0,"Net Common Stock Issuance":382000000.0,"Common Stock Issuance":382000000.0,"Net Issuance Payments Of Debt":1458000000.0,"Net Short Term Debt Issuance":578000000.0,"Short Term Debt Payments":null,"Short Term Debt Issuance":131000000.0,"Net Long Term Debt Issuance":880000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":2480000000.0,"Investing Cash Flow":-2204000000.0,"Cash Flow From Continuing Investing Activities":-2204000000.0,"Net Other Investing Changes":-4000000.0,"Capital Expenditure Reported":-2200000000.0,"Operating Cash Flow":1945000000.0,"Cash Flow From Continuing Operating Activities":1945000000.0,"Change In Working Capital":235000000.0,"Change In Other Working Capital":-530000000.0,"Change In Payables And Accrued Expense":422000000.0,"Change In Inventory":-49000000.0,"Change In Receivables":392000000.0,"Changes In Account Receivables":392000000.0,"Other Non Cash Items":416000000.0,"Deferred Tax":87000000.0,"Deferred Income Tax":87000000.0,"Depreciation Amortization Depletion":811000000.0,"Depreciation And Amortization":811000000.0,"Amortization Cash Flow":0.0,"Amortization Of Intangibles":0.0,"Depreciation":811000000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":396000000.0},"2026-03-31":{"Free Cash Flow":-634000000.0,"Repayment Of Debt":-447000000.0,"Issuance Of Debt":1620000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2358000000.0,"End Cash Position":1297000000.0,"Beginning Cash Position":1201000000.0,"Changes In Cash":96000000.0,"Financing Cash Flow":728000000.0,"Cash Flow From Continuing Financing Activities":728000000.0,"Net Other Financing Charges":-27000000.0,"Proceeds From Stock Option Exercised":12000000.0,"Cash Dividends Paid":-430000000.0,"Common Stock Dividend Paid":-430000000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1173000000.0,"Net Short Term Debt Issuance":53000000.0,"Short Term Debt Payments":-447000000.0,"Short Term Debt Issuance":500000000.0,"Net Long Term Debt Issuance":1120000000.0,"Long Term Debt Payments":null,"Long Term Debt Issuance":1120000000.0,"Investing Cash Flow":-2356000000.0,"Cash Flow From Continuing Investing Activities":-2356000000.0,"Net Other Investing Changes":2000000.0,"Capital Expenditure Reported":-2358000000.0,"Operating Cash Flow":1724000000.0,"Cash Flow From Continuing Operating Activities":1724000000.0,"Change In Working Capital":-414000000.0,"Change In Other Working Capital":-197000000.0,"Change In Payables And Accrued Expense":-632000000.0,"Change In Inventory":20000000.0,"Change In Receivables":395000000.0,"Changes In Account Receivables":395000000.0,"Other Non Cash Items":80000000.0,"Deferred Tax":345000000.0,"Deferred Income Tax":345000000.0,"Depreciation Amortization Depletion":794000000.0,"Depreciation And Amortization":794000000.0,"Amortization Cash Flow":0.0,"Amortization Of Intangibles":0.0,"Depreciation":794000000.0,"Operating Gains Losses":null,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":919000000.0},"2025-12-31":{"Free Cash Flow":-1190000000.0,"Repayment Of Debt":-972000000.0,"Issuance Of Debt":1150000000.0,"Issuance Of Capital Stock":518000000.0,"Capital Expenditure":-2434000000.0,"End Cash Position":1201000000.0,"Beginning Cash Position":2098000000.0,"Changes In Cash":-897000000.0,"Financing Cash Flow":284000000.0,"Cash Flow From Continuing Financing Activities":284000000.0,"Net Other Financing Charges":-19000000.0,"Proceeds From Stock Option Exercised":12000000.0,"Cash Dividends Paid":-405000000.0,"Common Stock Dividend Paid":-405000000.0,"Net Common Stock Issuance":518000000.0,"Common Stock Issuance":518000000.0,"Net Issuance Payments Of Debt":178000000.0,"Net Short Term Debt Issuance":-468000000.0,"Short Term Debt Payments":-468000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":646000000.0,"Long Term Debt Payments":-504000000.0,"Long Term Debt Issuance":1150000000.0,"Investing Cash Flow":-2425000000.0,"Cash Flow From Continuing Investing Activities":-2425000000.0,"Net Other Investing Changes":9000000.0,"Capital Expenditure Reported":-2434000000.0,"Operating Cash Flow":1244000000.0,"Cash Flow From Continuing Operating Activities":1244000000.0,"Change In Working Capital":-596000000.0,"Change In Other Working Capital":559000000.0,"Change In Payables And Accrued Expense":95000000.0,"Change In Inventory":19000000.0,"Change In Receivables":-1269000000.0,"Changes In Account Receivables":-1269000000.0,"Other Non Cash Items":380000000.0,"Deferred Tax":98000000.0,"Deferred Income Tax":98000000.0,"Depreciation Amortization Depletion":773000000.0,"Depreciation And Amortization":773000000.0,"Amortization Cash Flow":0.0,"Amortization Of Intangibles":0.0,"Depreciation":773000000.0,"Operating Gains Losses":-5000000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":594000000.0},"2025-09-30":{"Free Cash Flow":163000000.0,"Repayment Of Debt":-29000000.0,"Issuance Of Debt":1125000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2136000000.0,"End Cash Position":2098000000.0,"Beginning Cash Position":1251000000.0,"Changes In Cash":847000000.0,"Financing Cash Flow":686000000.0,"Cash Flow From Continuing Financing Activities":686000000.0,"Net Other Financing Charges":-19000000.0,"Proceeds From Stock Option Exercised":13000000.0,"Cash Dividends Paid":-404000000.0,"Common Stock Dividend Paid":-404000000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":1096000000.0,"Net Short Term Debt Issuance":-29000000.0,"Short Term Debt Payments":-29000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":1125000000.0,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":1125000000.0,"Investing Cash Flow":-2138000000.0,"Cash Flow From Continuing Investing Activities":-2138000000.0,"Net Other Investing Changes":-2000000.0,"Capital Expenditure Reported":-2136000000.0,"Operating Cash Flow":2299000000.0,"Cash Flow From Continuing Operating Activities":2299000000.0,"Change In Working Capital":81000000.0,"Change In Other Working Capital":-139000000.0,"Change In Payables And Accrued Expense":203000000.0,"Change In Inventory":-21000000.0,"Change In Receivables":38000000.0,"Changes In Account Receivables":38000000.0,"Other Non Cash Items":453000000.0,"Deferred Tax":128000000.0,"Deferred Income Tax":128000000.0,"Depreciation Amortization Depletion":764000000.0,"Depreciation And Amortization":764000000.0,"Amortization Cash Flow":0.0,"Amortization Of Intangibles":0.0,"Depreciation":764000000.0,"Operating Gains Losses":-1000000.0,"Gain Loss On Investment Securities":0.0,"Net Income From Continuing Operations":874000000.0},"2025-06-30":{"Free Cash Flow":-502000000.0,"Repayment Of Debt":-782000000.0,"Issuance Of Debt":1375000000.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-2013000000.0,"End Cash Position":1251000000.0,"Beginning Cash Position":1582000000.0,"Changes In Cash":-331000000.0,"Financing Cash Flow":178000000.0,"Cash Flow From Continuing Financing Activities":178000000.0,"Net Other Financing Charges":-21000000.0,"Proceeds From Stock Option Exercised":11000000.0,"Cash Dividends Paid":-405000000.0,"Common Stock Dividend Paid":-405000000.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":593000000.0,"Net Short Term Debt Issuance":25000000.0,"Short Term Debt Payments":25000000.0,"Short Term Debt Issuance":0.0,"Net Long Term Debt Issuance":568000000.0,"Long Term Debt Payments":-807000000.0,"Long Term Debt Issuance":1375000000.0,"Investing Cash Flow":-2020000000.0,"Cash Flow From Continuing Investing Activities":-2020000000.0,"Net Other Investing Changes":-7000000.0,"Capital Expenditure Reported":-2013000000.0,"Operating Cash Flow":1511000000.0,"Cash Flow From Continuing Operating Activities":1511000000.0,"Change In Working Capital":-177000000.0,"Change In Other Working Capital":-441000000.0,"Change In Payables And Accrued Expense":359000000.0,"Change In Inventory":-37000000.0,"Change In Receivables":-58000000.0,"Changes In Account Receivables":-58000000.0,"Other Non Cash Items":494000000.0,"Deferred Tax":44000000.0,"Deferred Income Tax":44000000.0,"Depreciation Amortization Depletion":757000000.0,"Depreciation And Amortization":757000000.0,"Amortization Cash Flow":1000000.0,"Amortization Of Intangibles":1000000.0,"Depreciation":756000000.0,"Operating Gains Losses":1000000.0,"Gain Loss On Investment Securities":2000000.0,"Net Income From Continuing Operations":392000000.0},"2025-03-31":{"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,"Proceeds From Stock Option Exercised":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":-775000000.0,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":0.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":2000000.0,"Gain Loss On Investment Securities":1000000.0,"Net Income From Continuing Operations":null},"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,"Proceeds From Stock Option Exercised":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,"Short Term Debt Issuance":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":-221000000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":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,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Operating Gains Losses":-1000000.0,"Gain Loss On Investment Securities":null,"Net Income From Continuing Operations":null}}}