{"ticker":"KMI","downloaded_at":"2026-08-20","balance_sheet":{"2026-06-30":{"Ordinary Shares Number":2224819927.0,"Share Issued":2224819927.0,"Net Debt":32050000000.0,"Total Debt":32139000000.0,"Tangible Book Value":9675000000.0,"Invested Capital":63770000000.0,"Working Capital":-3059000000.0,"Net Tangible Assets":9675000000.0,"Common Stock Equity":31631000000.0,"Total Capitalization":61327000000.0,"Total Equity Gross Minority Interest":32879000000.0,"Minority Interest":1248000000.0,"Stockholders Equity":31631000000.0,"Gains Losses Not Affecting Retained Earnings":-50000000.0,"Other Equity Adjustments":-50000000.0,"Retained Earnings":-9657000000.0,"Additional Paid In Capital":41316000000.0,"Capital Stock":22000000.0,"Common Stock":22000000.0,"Total Liabilities Net Minority Interest":41183000000.0,"Total Non Current Liabilities Net Minority Interest":35536000000.0,"Other Non Current Liabilities":2292000000.0,"Preferred Securities Outside Stock Equity":109000000.0,"Non Current Deferred Liabilities":3439000000.0,"Non Current Deferred Taxes Liabilities":3439000000.0,"Long Term Debt And Capital Lease Obligation":29696000000.0,"Long Term Debt":29696000000.0,"Current Liabilities":5647000000.0,"Other Current Liabilities":907000000.0,"Current Debt And Capital Lease Obligation":2443000000.0,"Current Debt":2443000000.0,"Other Current Borrowings":2443000000.0,"Payables And Accrued Expenses":2297000000.0,"Current Accrued Expenses":514000000.0,"Interest Payable":514000000.0,"Payables":1783000000.0,"Total Tax Payable":216000000.0,"Accounts Payable":1567000000.0,"Total Assets":74062000000.0,"Total Non Current Assets":71474000000.0,"Other Non Current Assets":1291000000.0,"Investments And Advances":7705000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":21956000000.0,"Other Intangible Assets":1872000000.0,"Goodwill":20084000000.0,"Net PPE":40522000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Land And Improvements":null,"Current Assets":2588000000.0,"Other Current Assets":341000000.0,"Restricted Cash":30000000.0,"Inventory":565000000.0,"Receivables":1563000000.0,"Accounts Receivable":1563000000.0,"Cash Cash Equivalents And Short Term Investments":89000000.0,"Cash And Cash Equivalents":89000000.0},"2026-03-31":{"Ordinary Shares Number":2224809827.0,"Share Issued":2224809827.0,"Net Debt":31874000000.0,"Total Debt":31946000000.0,"Tangible Book Value":9552000000.0,"Invested Capital":63268000000.0,"Working Capital":-2475000000.0,"Net Tangible Assets":9552000000.0,"Common Stock Equity":31322000000.0,"Total Capitalization":61082000000.0,"Total Equity Gross Minority Interest":32583000000.0,"Minority Interest":1261000000.0,"Stockholders Equity":31322000000.0,"Gains Losses Not Affecting Retained Earnings":-137000000.0,"Other Equity Adjustments":-137000000.0,"Retained Earnings":-9859000000.0,"Additional Paid In Capital":41296000000.0,"Capital Stock":22000000.0,"Common Stock":22000000.0,"Total Liabilities Net Minority Interest":40489000000.0,"Total Non Current Liabilities Net Minority Interest":35307000000.0,"Other Non Current Liabilities":2317000000.0,"Preferred Securities Outside Stock Equity":110000000.0,"Non Current Deferred Liabilities":3120000000.0,"Non Current Deferred Taxes Liabilities":3120000000.0,"Long Term Debt And Capital Lease Obligation":29760000000.0,"Long Term Debt":29760000000.0,"Current Liabilities":5182000000.0,"Other Current Liabilities":1093000000.0,"Current Debt And Capital Lease Obligation":2186000000.0,"Current Debt":2186000000.0,"Other Current Borrowings":2186000000.0,"Payables And Accrued Expenses":1903000000.0,"Current Accrued Expenses":339000000.0,"Interest Payable":339000000.0,"Payables":1564000000.0,"Total Tax Payable":198000000.0,"Accounts Payable":1366000000.0,"Total Assets":73072000000.0,"Total Non Current Assets":70365000000.0,"Other Non Current Assets":1245000000.0,"Investments And Advances":7651000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":21770000000.0,"Other Intangible Assets":1686000000.0,"Goodwill":20084000000.0,"Net PPE":39699000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Land And Improvements":null,"Current Assets":2707000000.0,"Other Current Assets":352000000.0,"Restricted Cash":108000000.0,"Inventory":593000000.0,"Receivables":1582000000.0,"Accounts Receivable":1582000000.0,"Cash Cash Equivalents And Short Term Investments":72000000.0,"Cash And Cash Equivalents":72000000.0},"2025-12-31":{"Ordinary Shares Number":2224777750.0,"Share Issued":2224777750.0,"Net Debt":31719000000.0,"Total Debt":31782000000.0,"Tangible Book Value":9348000000.0,"Invested Capital":62944000000.0,"Working Capital":-1568000000.0,"Net Tangible Assets":9348000000.0,"Common Stock Equity":31162000000.0,"Total Capitalization":61718000000.0,"Total Equity Gross Minority Interest":32449000000.0,"Minority Interest":1287000000.0,"Stockholders Equity":31162000000.0,"Gains Losses Not Affecting Retained Earnings":45000000.0,"Other Equity Adjustments":45000000.0,"Retained Earnings":-10181000000.0,"Additional Paid In Capital":41276000000.0,"Capital Stock":22000000.0,"Common Stock":22000000.0,"Total Liabilities Net Minority Interest":40299000000.0,"Total Non Current Liabilities Net Minority Interest":35977000000.0,"Other Non Current Liabilities":2309000000.0,"Preferred Securities Outside Stock Equity":221000000.0,"Non Current Deferred Liabilities":2891000000.0,"Non Current Deferred Taxes Liabilities":2891000000.0,"Long Term Debt And Capital Lease Obligation":30556000000.0,"Long Term Debt":30556000000.0,"Current Liabilities":4322000000.0,"Other Current Liabilities":898000000.0,"Current Debt And Capital Lease Obligation":1226000000.0,"Current Debt":1226000000.0,"Other Current Borrowings":1226000000.0,"Payables And Accrued Expenses":2198000000.0,"Current Accrued Expenses":534000000.0,"Interest Payable":534000000.0,"Payables":1664000000.0,"Total Tax Payable":256000000.0,"Accounts Payable":1408000000.0,"Total Assets":72748000000.0,"Total Non Current Assets":69994000000.0,"Other Non Current Assets":1317000000.0,"Investments And Advances":7532000000.0,"Long Term Equity Investment":7532000000.0,"Goodwill And Other Intangible Assets":21814000000.0,"Other Intangible Assets":1730000000.0,"Goodwill":20084000000.0,"Net PPE":39331000000.0,"Accumulated Depreciation":-24062000000.0,"Gross PPE":63393000000.0,"Construction In Progress":1817000000.0,"Other Properties":60737000000.0,"Land And Improvements":839000000.0,"Current Assets":2754000000.0,"Other Current Assets":357000000.0,"Restricted Cash":46000000.0,"Inventory":574000000.0,"Receivables":1714000000.0,"Accounts Receivable":1714000000.0,"Cash Cash Equivalents And Short Term Investments":63000000.0,"Cash And Cash Equivalents":63000000.0},"2025-09-30":{"Ordinary Shares Number":2224753580.0,"Share Issued":2224753580.0,"Net Debt":32399000000.0,"Total Debt":32470000000.0,"Tangible Book Value":8882000000.0,"Invested Capital":63210000000.0,"Working Capital":-1420000000.0,"Net Tangible Assets":8882000000.0,"Common Stock Equity":30740000000.0,"Total Capitalization":62129000000.0,"Total Equity Gross Minority Interest":32033000000.0,"Minority Interest":1293000000.0,"Stockholders Equity":30740000000.0,"Gains Losses Not Affecting Retained Earnings":-14000000.0,"Other Equity Adjustments":-14000000.0,"Retained Earnings":-10523000000.0,"Additional Paid In Capital":41255000000.0,"Capital Stock":22000000.0,"Common Stock":22000000.0,"Total Liabilities Net Minority Interest":40283000000.0,"Total Non Current Liabilities Net Minority Interest":36437000000.0,"Other Non Current Liabilities":2333000000.0,"Preferred Securities Outside Stock Equity":110000000.0,"Non Current Deferred Liabilities":2605000000.0,"Non Current Deferred Taxes Liabilities":2605000000.0,"Long Term Debt And Capital Lease Obligation":31389000000.0,"Long Term Debt":31389000000.0,"Current Liabilities":3846000000.0,"Other Current Liabilities":817000000.0,"Current Debt And Capital Lease Obligation":1081000000.0,"Current Debt":1081000000.0,"Other Current Borrowings":1081000000.0,"Payables And Accrued Expenses":1948000000.0,"Current Accrued Expenses":362000000.0,"Interest Payable":362000000.0,"Payables":1586000000.0,"Total Tax Payable":291000000.0,"Accounts Payable":1295000000.0,"Total Assets":72316000000.0,"Total Non Current Assets":69890000000.0,"Other Non Current Assets":1264000000.0,"Investments And Advances":7747000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":21858000000.0,"Other Intangible Assets":1774000000.0,"Goodwill":20084000000.0,"Net PPE":39021000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Land And Improvements":null,"Current Assets":2426000000.0,"Other Current Assets":289000000.0,"Restricted Cash":62000000.0,"Inventory":560000000.0,"Receivables":1444000000.0,"Accounts Receivable":1444000000.0,"Cash Cash Equivalents And Short Term Investments":71000000.0,"Cash And Cash Equivalents":71000000.0},"2025-06-30":{"Ordinary Shares Number":2222067557.0,"Share Issued":2222067557.0,"Net Debt":32467000000.0,"Total Debt":32549000000.0,"Tangible Book Value":8868000000.0,"Invested Capital":63319000000.0,"Working Capital":-1147000000.0,"Net Tangible Assets":8868000000.0,"Common Stock Equity":30770000000.0,"Total Capitalization":62531000000.0,"Total Equity Gross Minority Interest":32081000000.0,"Minority Interest":1311000000.0,"Stockholders Equity":30770000000.0,"Gains Losses Not Affecting Retained Earnings":-24000000.0,"Other Equity Adjustments":-24000000.0,"Retained Earnings":-10497000000.0,"Additional Paid In Capital":41269000000.0,"Capital Stock":22000000.0,"Common Stock":22000000.0,"Total Liabilities Net Minority Interest":40290000000.0,"Total Non Current Liabilities Net Minority Interest":36657000000.0,"Other Non Current Liabilities":2369000000.0,"Preferred Securities Outside Stock Equity":110000000.0,"Non Current Deferred Liabilities":2417000000.0,"Non Current Deferred Taxes Liabilities":2417000000.0,"Long Term Debt And Capital Lease Obligation":31761000000.0,"Long Term Debt":31761000000.0,"Current Liabilities":3633000000.0,"Other Current Liabilities":802000000.0,"Current Debt And Capital Lease Obligation":788000000.0,"Current Debt":788000000.0,"Other Current Borrowings":788000000.0,"Payables And Accrued Expenses":2043000000.0,"Current Accrued Expenses":530000000.0,"Interest Payable":530000000.0,"Payables":1513000000.0,"Total Tax Payable":212000000.0,"Accounts Payable":1301000000.0,"Total Assets":72371000000.0,"Total Non Current Assets":69885000000.0,"Other Non Current Assets":1311000000.0,"Investments And Advances":7854000000.0,"Long Term Equity Investment":null,"Goodwill And Other Intangible Assets":21902000000.0,"Other Intangible Assets":1818000000.0,"Goodwill":20084000000.0,"Net PPE":38818000000.0,"Accumulated Depreciation":null,"Gross PPE":null,"Construction In Progress":null,"Other Properties":null,"Land And Improvements":null,"Current Assets":2486000000.0,"Other Current Assets":276000000.0,"Restricted Cash":115000000.0,"Inventory":560000000.0,"Receivables":1453000000.0,"Accounts Receivable":1453000000.0,"Cash Cash Equivalents And Short Term Investments":82000000.0,"Cash And Cash Equivalents":82000000.0},"2024-12-31":{"Ordinary Shares Number":null,"Share Issued":null,"Net Debt":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Minority Interest":null,"Stockholders Equity":null,"Gains Losses Not Affecting Retained Earnings":null,"Other Equity Adjustments":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":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Long Term Debt And Capital Lease Obligation":null,"Long Term Debt":null,"Current Liabilities":null,"Other Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Other Current Borrowings":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Interest Payable":null,"Payables":null,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Other Non Current Assets":null,"Investments And Advances":null,"Long Term Equity Investment":7845000000.0,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":-22182000000.0,"Gross PPE":60195000000.0,"Construction In Progress":1588000000.0,"Other Properties":57770000000.0,"Land And Improvements":837000000.0,"Current Assets":null,"Other Current Assets":null,"Restricted Cash":null,"Inventory":null,"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":0.233,"Normalized EBITDA":1966000000.0,"Net Income From Continuing Operation Net Minority Interest":867000000.0,"Reconciled Depreciation":620000000.0,"Reconciled Cost Of Revenue":2025000000.0,"EBITDA":1966000000.0,"EBIT":1346000000.0,"Net Interest Income":-425000000.0,"Normalized Income":867000000.0,"Net Income From Continuing And Discontinued Operation":867000000.0,"Total Expenses":3131000000.0,"Total Operating Income As Reported":1346000000.0,"Diluted Average Shares":2225000000.0,"Basic Average Shares":2225000000.0,"Diluted EPS":0.39,"Basic EPS":0.39,"Diluted NI Availto Com Stockholders":863000000.0,"Net Income Common Stockholders":863000000.0,"Otherunder Preferred Stock Dividend":4000000.0,"Net Income":867000000.0,"Minority Interests":-27000000.0,"Net Income Including Noncontrolling Interests":894000000.0,"Net Income Continuous Operations":894000000.0,"Tax Provision":272000000.0,"Pretax Income":1166000000.0,"Other Income Expense":245000000.0,"Other Non Operating Income Expenses":20000000.0,"Earnings From Equity Interest":225000000.0,"Net Non Operating Interest Income Expense":-425000000.0,"Total Other Finance Cost":425000000.0,"Operating Income":1346000000.0,"Operating Expense":1106000000.0,"Other Operating Expenses":-12000000.0,"Other Taxes":120000000.0,"Selling General And Administration":192000000.0,"General And Administrative Expense":192000000.0,"Other Gand A":192000000.0,"Gross Profit":2452000000.0,"Cost Of Revenue":2025000000.0,"Total Revenue":4477000000.0,"Operating Revenue":4434000000.0},"2026-03-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.223,"Normalized EBITDA":2077000000.0,"Net Income From Continuing Operation Net Minority Interest":976000000.0,"Reconciled Depreciation":633000000.0,"Reconciled Cost Of Revenue":2382000000.0,"EBITDA":2077000000.0,"EBIT":1444000000.0,"Net Interest Income":-430000000.0,"Normalized Income":976000000.0,"Net Income From Continuing And Discontinued Operation":976000000.0,"Total Expenses":3384000000.0,"Total Operating Income As Reported":1444000000.0,"Diluted Average Shares":2225000000.0,"Basic Average Shares":2225000000.0,"Diluted EPS":0.44,"Basic EPS":0.44,"Diluted NI Availto Com Stockholders":971000000.0,"Net Income Common Stockholders":971000000.0,"Otherunder Preferred Stock Dividend":5000000.0,"Net Income":976000000.0,"Minority Interests":-25000000.0,"Net Income Including Noncontrolling Interests":1001000000.0,"Net Income Continuous Operations":1001000000.0,"Tax Provision":287000000.0,"Pretax Income":1288000000.0,"Other Income Expense":274000000.0,"Other Non Operating Income Expenses":20000000.0,"Earnings From Equity Interest":254000000.0,"Net Non Operating Interest Income Expense":-430000000.0,"Total Other Finance Cost":430000000.0,"Operating Income":1444000000.0,"Operating Expense":1002000000.0,"Other Operating Expenses":-7000000.0,"Other Taxes":114000000.0,"Selling General And Administration":184000000.0,"General And Administrative Expense":184000000.0,"Other Gand A":184000000.0,"Gross Profit":2446000000.0,"Cost Of Revenue":2382000000.0,"Total Revenue":4828000000.0,"Operating Revenue":4770000000.0},"2025-12-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.217625,"Normalized EBITDA":1982000000.0,"Net Income From Continuing Operation Net Minority Interest":996000000.0,"Reconciled Depreciation":618000000.0,"Reconciled Cost Of Revenue":2065000000.0,"EBITDA":1982000000.0,"EBIT":1364000000.0,"Net Interest Income":-442000000.0,"Normalized Income":996000000.0,"Net Income From Continuing And Discontinued Operation":996000000.0,"Total Expenses":3144000000.0,"Total Operating Income As Reported":1364000000.0,"Diluted Average Shares":2225000000.0,"Basic Average Shares":2225000000.0,"Diluted EPS":0.45,"Basic EPS":0.45,"Diluted NI Availto Com Stockholders":991000000.0,"Net Income Common Stockholders":991000000.0,"Otherunder Preferred Stock Dividend":5000000.0,"Net Income":996000000.0,"Minority Interests":-25000000.0,"Net Income Including Noncontrolling Interests":1021000000.0,"Net Income Continuous Operations":1021000000.0,"Tax Provision":284000000.0,"Pretax Income":1305000000.0,"Other Income Expense":383000000.0,"Other Non Operating Income Expenses":134000000.0,"Earnings From Equity Interest":249000000.0,"Net Non Operating Interest Income Expense":-442000000.0,"Total Other Finance Cost":442000000.0,"Operating Income":1364000000.0,"Operating Expense":1079000000.0,"Other Operating Expenses":-5000000.0,"Other Taxes":111000000.0,"Selling General And Administration":186000000.0,"General And Administrative Expense":186000000.0,"Other Gand A":186000000.0,"Gross Profit":2443000000.0,"Cost Of Revenue":2065000000.0,"Total Revenue":4508000000.0,"Operating Revenue":4457000000.0},"2025-09-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.22,"Normalized EBITDA":1672000000.0,"Net Income From Continuing Operation Net Minority Interest":628000000.0,"Reconciled Depreciation":609000000.0,"Reconciled Cost Of Revenue":2004000000.0,"EBITDA":1672000000.0,"EBIT":1063000000.0,"Net Interest Income":-456000000.0,"Normalized Income":628000000.0,"Net Income From Continuing And Discontinued Operation":628000000.0,"Total Expenses":3083000000.0,"Total Operating Income As Reported":1063000000.0,"Diluted Average Shares":2224000000.0,"Basic Average Shares":2224000000.0,"Diluted EPS":0.28,"Basic EPS":0.28,"Diluted NI Availto Com Stockholders":624000000.0,"Net Income Common Stockholders":624000000.0,"Otherunder Preferred Stock Dividend":4000000.0,"Net Income":628000000.0,"Minority Interests":-26000000.0,"Net Income Including Noncontrolling Interests":654000000.0,"Net Income Continuous Operations":654000000.0,"Tax Provision":185000000.0,"Pretax Income":839000000.0,"Other Income Expense":232000000.0,"Other Non Operating Income Expenses":11000000.0,"Earnings From Equity Interest":221000000.0,"Net Non Operating Interest Income Expense":-456000000.0,"Total Other Finance Cost":456000000.0,"Operating Income":1063000000.0,"Operating Expense":1079000000.0,"Other Operating Expenses":-1000000.0,"Other Taxes":111000000.0,"Selling General And Administration":183000000.0,"General And Administrative Expense":183000000.0,"Other Gand A":183000000.0,"Gross Profit":2142000000.0,"Cost Of Revenue":2004000000.0,"Total Revenue":4146000000.0,"Operating Revenue":4098000000.0},"2025-06-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.193,"Normalized EBITDA":1768000000.0,"Net Income From Continuing Operation Net Minority Interest":715000000.0,"Reconciled Depreciation":616000000.0,"Reconciled Cost Of Revenue":1827000000.0,"EBITDA":1768000000.0,"EBIT":1152000000.0,"Net Interest Income":-452000000.0,"Normalized Income":715000000.0,"Net Income From Continuing And Discontinued Operation":715000000.0,"Total Expenses":2890000000.0,"Total Operating Income As Reported":1152000000.0,"Diluted Average Shares":2222000000.0,"Basic Average Shares":2222000000.0,"Diluted EPS":0.32,"Basic EPS":0.32,"Diluted NI Availto Com Stockholders":711000000.0,"Net Income Common Stockholders":711000000.0,"Otherunder Preferred Stock Dividend":4000000.0,"Net Income":715000000.0,"Minority Interests":-27000000.0,"Net Income Including Noncontrolling Interests":742000000.0,"Net Income Continuous Operations":742000000.0,"Tax Provision":177000000.0,"Pretax Income":919000000.0,"Other Income Expense":219000000.0,"Other Non Operating Income Expenses":13000000.0,"Earnings From Equity Interest":206000000.0,"Net Non Operating Interest Income Expense":-452000000.0,"Total Other Finance Cost":452000000.0,"Operating Income":1152000000.0,"Operating Expense":1063000000.0,"Other Operating Expenses":-9000000.0,"Other Taxes":111000000.0,"Selling General And Administration":188000000.0,"General And Administrative Expense":188000000.0,"Other Gand A":188000000.0,"Gross Profit":2215000000.0,"Cost Of Revenue":1827000000.0,"Total Revenue":4042000000.0,"Operating Revenue":3994000000.0}},"cashflow":{"2026-06-30":{"Free Cash Flow":978000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1848000000.0,"Issuance Of Debt":2089000000.0,"Capital Expenditure":-982000000.0,"Interest Paid Supplemental Data":256000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":119000000.0,"Beginning Cash Position":180000000.0,"Changes In Cash":-61000000.0,"Financing Cash Flow":-469000000.0,"Cash Flow From Continuing Financing Activities":-469000000.0,"Net Other Financing Charges":-45000000.0,"Cash Dividends Paid":-665000000.0,"Common Stock Dividend Paid":-665000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":241000000.0,"Net Long Term Debt Issuance":241000000.0,"Long Term Debt Payments":-1848000000.0,"Long Term Debt Issuance":2089000000.0,"Investing Cash Flow":-1552000000.0,"Cash Flow From Continuing Investing Activities":-1552000000.0,"Net Other Investing Changes":-531000000.0,"Dividends Received Cfi":50000000.0,"Net Investment Purchase And Sale":-89000000.0,"Purchase Of Investment":-89000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-982000000.0,"Operating Cash Flow":1960000000.0,"Cash Flow From Continuing Operating Activities":1960000000.0,"Dividend Received Cfo":213000000.0,"Change In Working Capital":333000000.0,"Change In Other Current Liabilities":-25000000.0,"Change In Other Current Assets":22000000.0,"Change In Payables And Accrued Expense":279000000.0,"Change In Accrued Expense":174000000.0,"Change In Interest Payable":174000000.0,"Change In Payable":105000000.0,"Change In Account Payable":87000000.0,"Change In Tax Payable":18000000.0,"Change In Income Tax Payable":18000000.0,"Change In Inventory":31000000.0,"Change In Receivables":26000000.0,"Changes In Account Receivables":26000000.0,"Other Non Cash Items":-97000000.0,"Deferred Tax":295000000.0,"Deferred Income Tax":295000000.0,"Depreciation Amortization Depletion":620000000.0,"Operating Gains Losses":-298000000.0,"Earnings Losses From Equity Investments":-225000000.0,"Gain Loss On Investment Securities":-73000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":894000000.0},"2026-03-31":{"Free Cash Flow":687000000.0,"Repurchase Of Capital Stock":null,"Repayment Of Debt":-1867000000.0,"Issuance Of Debt":1937000000.0,"Capital Expenditure":-804000000.0,"Interest Paid Supplemental Data":623000000.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":180000000.0,"Beginning Cash Position":109000000.0,"Changes In Cash":71000000.0,"Financing Cash Flow":-617000000.0,"Cash Flow From Continuing Financing Activities":-617000000.0,"Net Other Financing Charges":-33000000.0,"Cash Dividends Paid":-654000000.0,"Common Stock Dividend Paid":-654000000.0,"Net Common Stock Issuance":null,"Common Stock Payments":null,"Net Issuance Payments Of Debt":70000000.0,"Net Long Term Debt Issuance":70000000.0,"Long Term Debt Payments":-1867000000.0,"Long Term Debt Issuance":1937000000.0,"Investing Cash Flow":-803000000.0,"Cash Flow From Continuing Investing Activities":-803000000.0,"Net Other Investing Changes":8000000.0,"Dividends Received Cfi":46000000.0,"Net Investment Purchase And Sale":-53000000.0,"Purchase Of Investment":-53000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-804000000.0,"Operating Cash Flow":1491000000.0,"Cash Flow From Continuing Operating Activities":1491000000.0,"Dividend Received Cfo":150000000.0,"Change In Working Capital":-339000000.0,"Change In Other Current Liabilities":27000000.0,"Change In Other Current Assets":-56000000.0,"Change In Payables And Accrued Expense":-422000000.0,"Change In Accrued Expense":-192000000.0,"Change In Interest Payable":-192000000.0,"Change In Payable":-230000000.0,"Change In Account Payable":-172000000.0,"Change In Tax Payable":-58000000.0,"Change In Income Tax Payable":-58000000.0,"Change In Inventory":-19000000.0,"Change In Receivables":131000000.0,"Changes In Account Receivables":131000000.0,"Other Non Cash Items":-67000000.0,"Deferred Tax":281000000.0,"Deferred Income Tax":281000000.0,"Depreciation Amortization Depletion":633000000.0,"Operating Gains Losses":-168000000.0,"Earnings Losses From Equity Investments":-254000000.0,"Gain Loss On Investment Securities":86000000.0,"Gain Loss On Sale Of Business":null,"Net Income From Continuing Operations":1001000000.0},"2025-12-31":{"Free Cash Flow":872000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2144000000.0,"Issuance Of Debt":1583000000.0,"Capital Expenditure":-820000000.0,"Interest Paid Supplemental Data":273000000.0,"Income Tax Paid Supplemental Data":4000000.0,"End Cash Position":109000000.0,"Beginning Cash Position":133000000.0,"Changes In Cash":-24000000.0,"Financing Cash Flow":-1239000000.0,"Cash Flow From Continuing Financing Activities":-1239000000.0,"Net Other Financing Charges":-24000000.0,"Cash Dividends Paid":-654000000.0,"Common Stock Dividend Paid":-654000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-561000000.0,"Net Long Term Debt Issuance":-561000000.0,"Long Term Debt Payments":-2144000000.0,"Long Term Debt Issuance":1583000000.0,"Investing Cash Flow":-477000000.0,"Cash Flow From Continuing Investing Activities":-477000000.0,"Net Other Investing Changes":623000000.0,"Dividends Received Cfi":61000000.0,"Net Investment Purchase And Sale":307000000.0,"Purchase Of Investment":-75000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-820000000.0,"Operating Cash Flow":1692000000.0,"Cash Flow From Continuing Operating Activities":1692000000.0,"Dividend Received Cfo":220000000.0,"Change In Working Capital":27000000.0,"Change In Other Current Liabilities":67000000.0,"Change In Other Current Assets":-22000000.0,"Change In Payables And Accrued Expense":260000000.0,"Change In Accrued Expense":168000000.0,"Change In Interest Payable":168000000.0,"Change In Payable":92000000.0,"Change In Account Payable":126000000.0,"Change In Tax Payable":-34000000.0,"Change In Income Tax Payable":-34000000.0,"Change In Inventory":-16000000.0,"Change In Receivables":-267000000.0,"Changes In Account Receivables":-267000000.0,"Other Non Cash Items":-50000000.0,"Deferred Tax":268000000.0,"Deferred Income Tax":268000000.0,"Depreciation Amortization Depletion":618000000.0,"Operating Gains Losses":-412000000.0,"Earnings Losses From Equity Investments":-249000000.0,"Gain Loss On Investment Securities":-37000000.0,"Gain Loss On Sale Of Business":-126000000.0,"Net Income From Continuing Operations":1021000000.0},"2025-09-30":{"Free Cash Flow":621000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-2000000000.0,"Issuance Of Debt":1911000000.0,"Capital Expenditure":-793000000.0,"Interest Paid Supplemental Data":612000000.0,"Income Tax Paid Supplemental Data":5000000.0,"End Cash Position":133000000.0,"Beginning Cash Position":197000000.0,"Changes In Cash":-64000000.0,"Financing Cash Flow":-815000000.0,"Cash Flow From Continuing Financing Activities":-815000000.0,"Net Other Financing Charges":-72000000.0,"Cash Dividends Paid":-654000000.0,"Common Stock Dividend Paid":-654000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-89000000.0,"Net Long Term Debt Issuance":-89000000.0,"Long Term Debt Payments":-2000000000.0,"Long Term Debt Issuance":1911000000.0,"Investing Cash Flow":-663000000.0,"Cash Flow From Continuing Investing Activities":-663000000.0,"Net Other Investing Changes":-13000000.0,"Dividends Received Cfi":177000000.0,"Net Investment Purchase And Sale":-34000000.0,"Purchase Of Investment":-34000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-793000000.0,"Operating Cash Flow":1414000000.0,"Cash Flow From Continuing Operating Activities":1414000000.0,"Dividend Received Cfo":188000000.0,"Change In Working Capital":-53000000.0,"Change In Other Current Liabilities":4000000.0,"Change In Other Current Assets":-1000000.0,"Change In Payables And Accrued Expense":-61000000.0,"Change In Accrued Expense":-163000000.0,"Change In Interest Payable":-163000000.0,"Change In Payable":102000000.0,"Change In Account Payable":23000000.0,"Change In Tax Payable":79000000.0,"Change In Income Tax Payable":79000000.0,"Change In Inventory":-3000000.0,"Change In Receivables":8000000.0,"Changes In Account Receivables":8000000.0,"Other Non Cash Items":30000000.0,"Deferred Tax":185000000.0,"Deferred Income Tax":185000000.0,"Depreciation Amortization Depletion":609000000.0,"Operating Gains Losses":-199000000.0,"Earnings Losses From Equity Investments":-221000000.0,"Gain Loss On Investment Securities":25000000.0,"Gain Loss On Sale Of Business":-1000000.0,"Net Income From Continuing Operations":654000000.0},"2025-06-30":{"Free Cash Flow":1002000000.0,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":-4063000000.0,"Issuance Of Debt":3647000000.0,"Capital Expenditure":-647000000.0,"Interest Paid Supplemental Data":269000000.0,"Income Tax Paid Supplemental Data":35000000.0,"End Cash Position":197000000.0,"Beginning Cash Position":295000000.0,"Changes In Cash":-98000000.0,"Financing Cash Flow":-1122000000.0,"Cash Flow From Continuing Financing Activities":-1122000000.0,"Net Other Financing Charges":-52000000.0,"Cash Dividends Paid":-654000000.0,"Common Stock Dividend Paid":-654000000.0,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":-416000000.0,"Net Long Term Debt Issuance":-416000000.0,"Long Term Debt Payments":-4063000000.0,"Long Term Debt Issuance":3647000000.0,"Investing Cash Flow":-625000000.0,"Cash Flow From Continuing Investing Activities":-625000000.0,"Net Other Investing Changes":2000000.0,"Dividends Received Cfi":47000000.0,"Net Investment Purchase And Sale":-27000000.0,"Purchase Of Investment":-27000000.0,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":-647000000.0,"Operating Cash Flow":1649000000.0,"Cash Flow From Continuing Operating Activities":1649000000.0,"Dividend Received Cfo":212000000.0,"Change In Working Capital":228000000.0,"Change In Other Current Liabilities":-6000000.0,"Change In Other Current Assets":-10000000.0,"Change In Payables And Accrued Expense":202000000.0,"Change In Accrued Expense":188000000.0,"Change In Interest Payable":188000000.0,"Change In Payable":14000000.0,"Change In Account Payable":4000000.0,"Change In Tax Payable":10000000.0,"Change In Income Tax Payable":10000000.0,"Change In Inventory":20000000.0,"Change In Receivables":22000000.0,"Changes In Account Receivables":22000000.0,"Other Non Cash Items":-10000000.0,"Deferred Tax":160000000.0,"Deferred Income Tax":160000000.0,"Depreciation Amortization Depletion":616000000.0,"Operating Gains Losses":-299000000.0,"Earnings Losses From Equity Investments":-206000000.0,"Gain Loss On Investment Securities":-93000000.0,"Gain Loss On Sale Of Business":-1000000.0,"Net Income From Continuing Operations":742000000.0},"2025-03-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":3000000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":-648000000.0,"Purchase Of Business":-648000000.0,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":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 Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":-1000000.0,"Net Income From Continuing Operations":null},"2024-12-31":{"Free Cash Flow":null,"Repurchase Of Capital Stock":0.0,"Repayment Of Debt":null,"Issuance Of Debt":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":7000000.0,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":null,"Cash Dividends Paid":null,"Common Stock Dividend Paid":null,"Net Common Stock Issuance":0.0,"Common Stock Payments":0.0,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Dividends Received Cfi":null,"Net Investment Purchase And Sale":null,"Purchase Of Investment":null,"Net Business Purchase And Sale":null,"Purchase Of Business":null,"Capital Expenditure Reported":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Dividend Received Cfo":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 Interest Payable":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Tax Payable":null,"Change In Income Tax Payable":null,"Change In Inventory":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Operating Gains Losses":null,"Earnings Losses From Equity Investments":null,"Gain Loss On Investment Securities":null,"Gain Loss On Sale Of Business":2000000.0,"Net Income From Continuing Operations":null}}}