{ "schema": "annalist.dataset/0.1", "company": { "id": "constellation-energy", "name": "Constellation Energy Corporation", "country": "US", "template": "corporate", "cik": "0001868275", "tickers": [ "CEG" ], "entity_name": "CONSTELLATION ENERGY CORPORATION", "fiscal_year_end": "1231", "sic": "4911", "sic_description": "Electric Services", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-06" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 5591000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 435000000.0, "interest_expense": 55000000.0, "pretax_income": 61000000.0, "income_tax": -53000000.0, "net_income_incl_nci": 111000000.0, "nci_profit": 5000000.0, "net_income": 106000000.0, "net_income_common": null, "eps_basic": 0.32, "eps_diluted": 0.32, "shares_basic": 327000000.0, "shares_diluted": 328000000.0, "dps_declared": 0.14, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-22-000044", "10-Q:0001868275-23-000032" ], "value_sources": { "revenue": [ "10-Q:0001868275-23-000032" ], "operating_income": [ "10-Q:0001868275-23-000032" ], "interest_expense": [ "10-Q:0001868275-23-000032" ], "pretax_income": [ "10-Q:0001868275-23-000032" ], "income_tax": [ "10-Q:0001868275-23-000032" ], "net_income_incl_nci": [ "10-Q:0001868275-23-000032" ], "nci_profit": [ "10-Q:0001868275-23-000032" ], "net_income": [ "10-Q:0001868275-23-000032" ], "eps_basic": [ "10-Q:0001868275-23-000032" ], "eps_diluted": [ "10-Q:0001868275-23-000032" ], "shares_basic": [ "10-Q:0001868275-23-000032" ], "shares_diluted": [ "10-Q:0001868275-23-000032" ], "dps_declared": [ "10-Q:0001868275-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5465000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 272000000.0, "interest_expense": 56000000.0, "pretax_income": -438000000.0, "income_tax": -328000000.0, "net_income_incl_nci": -113000000.0, "nci_profit": -2000000.0, "net_income": -111000000.0, "net_income_common": null, "eps_basic": -0.34, "eps_diluted": -0.34, "shares_basic": 327000000.0, "shares_diluted": 328000000.0, "dps_declared": 0.14, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-23-000064" ], "value_sources": { "revenue": [ "10-Q:0001868275-23-000064" ], "operating_income": [ "10-Q:0001868275-23-000064" ], "interest_expense": [ "10-Q:0001868275-23-000064" ], "pretax_income": [ "10-Q:0001868275-23-000064" ], "income_tax": [ "10-Q:0001868275-23-000064" ], "net_income_incl_nci": [ "10-Q:0001868275-23-000064" ], "nci_profit": [ "10-Q:0001868275-23-000064" ], "net_income": [ "10-Q:0001868275-23-000064" ], "eps_basic": [ "10-Q:0001868275-23-000064" ], "eps_diluted": [ "10-Q:0001868275-23-000064" ], "shares_basic": [ "10-Q:0001868275-23-000064" ], "shares_diluted": [ "10-Q:0001868275-23-000064" ], "dps_declared": [ "10-Q:0001868275-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6051000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -41000000.0, "interest_expense": 75000000.0, "pretax_income": -312000000.0, "income_tax": -123000000.0, "net_income_incl_nci": -193000000.0, "nci_profit": -5000000.0, "net_income": -188000000.0, "net_income_common": null, "eps_basic": -0.57, "eps_diluted": -0.57, "shares_basic": 327000000.0, "shares_diluted": 328000000.0, "dps_declared": 0.14, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-23-000080" ], "value_sources": { "revenue": [ "10-Q:0001868275-23-000080" ], "operating_income": [ "10-Q:0001868275-23-000080" ], "interest_expense": [ "10-Q:0001868275-23-000080" ], "pretax_income": [ "10-Q:0001868275-23-000080" ], "income_tax": [ "10-Q:0001868275-23-000080" ], "net_income_incl_nci": [ "10-Q:0001868275-23-000080" ], "nci_profit": [ "10-Q:0001868275-23-000080" ], "net_income": [ "10-Q:0001868275-23-000080" ], "eps_basic": [ "10-Q:0001868275-23-000080" ], "eps_diluted": [ "10-Q:0001868275-23-000080" ], "shares_basic": [ "10-Q:0001868275-23-000080" ], "shares_diluted": [ "10-Q:0001868275-23-000080" ], "dps_declared": [ "10-Q:0001868275-23-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7333000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -172000000.0, "interest_expense": 64000000.0, "pretax_income": 147000000.0, "income_tax": 116000000.0, "net_income_incl_nci": 28000000.0, "nci_profit": -6000000.0, "net_income": 34000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "value_sources": { "revenue": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "operating_income": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "interest_expense": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "pretax_income": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "income_tax": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "net_income_incl_nci": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "nci_profit": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "net_income": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 7565000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 31000000.0, "interest_expense": 107000000.0, "pretax_income": 238000000.0, "income_tax": 131000000.0, "net_income_incl_nci": 102000000.0, "nci_profit": 6000000.0, "net_income": 96000000.0, "net_income_common": null, "eps_basic": 0.29, "eps_diluted": 0.29, "shares_basic": 328000000.0, "shares_diluted": 328000000.0, "dps_declared": 0.282, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-24-000026" ], "value_sources": { "revenue": [ "10-Q:0001868275-24-000026" ], "operating_income": [ "10-Q:0001868275-24-000026" ], "interest_expense": [ "10-Q:0001868275-24-000026" ], "pretax_income": [ "10-Q:0001868275-24-000026" ], "income_tax": [ "10-Q:0001868275-24-000026" ], "net_income_incl_nci": [ "10-Q:0001868275-24-000026" ], "nci_profit": [ "10-Q:0001868275-24-000026" ], "net_income": [ "10-Q:0001868275-24-000026" ], "eps_basic": [ "10-Q:0001868275-24-000026" ], "eps_diluted": [ "10-Q:0001868275-24-000026" ], "shares_basic": [ "10-Q:0001868275-24-000026" ], "shares_diluted": [ "10-Q:0001868275-24-000026" ], "dps_declared": [ "10-Q:0001868275-24-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 5446000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 669000000.0, "interest_expense": 103000000.0, "pretax_income": 1171000000.0, "income_tax": 342000000.0, "net_income_incl_nci": 824000000.0, "nci_profit": -9000000.0, "net_income": 833000000.0, "net_income_common": null, "eps_basic": 2.57, "eps_diluted": 2.56, "shares_basic": 324000000.0, "shares_diluted": 325000000.0, "dps_declared": 0.282, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-24-000054" ], "value_sources": { "revenue": [ "10-Q:0001868275-24-000054" ], "operating_income": [ "10-Q:0001868275-24-000054" ], "interest_expense": [ "10-Q:0001868275-24-000054" ], "pretax_income": [ "10-Q:0001868275-24-000054" ], "income_tax": [ "10-Q:0001868275-24-000054" ], "net_income_incl_nci": [ "10-Q:0001868275-24-000054" ], "nci_profit": [ "10-Q:0001868275-24-000054" ], "net_income": [ "10-Q:0001868275-24-000054" ], "eps_basic": [ "10-Q:0001868275-24-000054" ], "eps_diluted": [ "10-Q:0001868275-24-000054" ], "shares_basic": [ "10-Q:0001868275-24-000054" ], "shares_diluted": [ "10-Q:0001868275-24-000054" ], "dps_declared": [ "10-Q:0001868275-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 6111000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 977000000.0, "interest_expense": 82000000.0, "pretax_income": 895000000.0, "income_tax": 205000000.0, "net_income_incl_nci": 690000000.0, "nci_profit": -41000000.0, "net_income": 731000000.0, "net_income_common": null, "eps_basic": 2.27, "eps_diluted": 2.26, "shares_basic": 322000000.0, "shares_diluted": 323000000.0, "dps_declared": 0.282, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-24-000069" ], "value_sources": { "revenue": [ "10-Q:0001868275-24-000069" ], "operating_income": [ "10-Q:0001868275-24-000069" ], "interest_expense": [ "10-Q:0001868275-24-000069" ], "pretax_income": [ "10-Q:0001868275-24-000069" ], "income_tax": [ "10-Q:0001868275-24-000069" ], "net_income_incl_nci": [ "10-Q:0001868275-24-000069" ], "nci_profit": [ "10-Q:0001868275-24-000069" ], "net_income": [ "10-Q:0001868275-24-000069" ], "eps_basic": [ "10-Q:0001868275-24-000069" ], "eps_diluted": [ "10-Q:0001868275-24-000069" ], "shares_basic": [ "10-Q:0001868275-24-000069" ], "shares_diluted": [ "10-Q:0001868275-24-000069" ], "dps_declared": [ "10-Q:0001868275-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 5796000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -67000000.0, "interest_expense": 139000000.0, "pretax_income": 143000000.0, "income_tax": 182000000.0, "net_income_incl_nci": -39000000.0, "nci_profit": -2000000.0, "net_income": -37000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "value_sources": { "revenue": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "operating_income": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "interest_expense": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "pretax_income": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "income_tax": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "net_income_incl_nci": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "nci_profit": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "net_income": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 6161000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 813000000.0, "interest_expense": 127000000.0, "pretax_income": 1048000000.0, "income_tax": 165000000.0, "net_income_incl_nci": 883000000.0, "nci_profit": 0.0, "net_income": 883000000.0, "net_income_common": null, "eps_basic": 2.79, "eps_diluted": 2.78, "shares_basic": 317000000.0, "shares_diluted": 318000000.0, "dps_declared": 0.3525, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-25-000044" ], "value_sources": { "revenue": [ "10-Q:0001868275-25-000044" ], "operating_income": [ "10-Q:0001868275-25-000044" ], "interest_expense": [ "10-Q:0001868275-25-000044" ], "pretax_income": [ "10-Q:0001868275-25-000044" ], "income_tax": [ "10-Q:0001868275-25-000044" ], "net_income_incl_nci": [ "10-Q:0001868275-25-000044" ], "nci_profit": [ "10-Q:0001868275-25-000044" ], "net_income": [ "10-Q:0001868275-25-000044" ], "eps_basic": [ "10-Q:0001868275-25-000044" ], "eps_diluted": [ "10-Q:0001868275-25-000044" ], "shares_basic": [ "10-Q:0001868275-25-000044" ], "shares_diluted": [ "10-Q:0001868275-25-000044" ], "dps_declared": [ "10-Q:0001868275-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 5475000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1100000000.0, "interest_expense": 142000000.0, "pretax_income": 964000000.0, "income_tax": 154000000.0, "net_income_incl_nci": 809000000.0, "nci_profit": -5000000.0, "net_income": 814000000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.58, "shares_basic": 315000000.0, "shares_diluted": 316000000.0, "dps_declared": 0.3525, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-25-000073" ], "value_sources": { "revenue": [ "10-Q:0001868275-25-000073" ], "operating_income": [ "10-Q:0001868275-25-000073" ], "interest_expense": [ "10-Q:0001868275-25-000073" ], "pretax_income": [ "10-Q:0001868275-25-000073" ], "income_tax": [ "10-Q:0001868275-25-000073" ], "net_income_incl_nci": [ "10-Q:0001868275-25-000073" ], "nci_profit": [ "10-Q:0001868275-25-000073" ], "net_income": [ "10-Q:0001868275-25-000073" ], "eps_basic": [ "10-Q:0001868275-25-000073" ], "eps_diluted": [ "10-Q:0001868275-25-000073" ], "shares_basic": [ "10-Q:0001868275-25-000073" ], "shares_diluted": [ "10-Q:0001868275-25-000073" ], "dps_declared": [ "10-Q:0001868275-25-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 6550000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1467000000.0, "interest_expense": 147000000.0, "pretax_income": 1645000000.0, "income_tax": 449000000.0, "net_income_incl_nci": 1196000000.0, "nci_profit": -4000000.0, "net_income": 1200000000.0, "net_income_common": null, "eps_basic": 3.83, "eps_diluted": 3.82, "shares_basic": 313000000.0, "shares_diluted": 314000000.0, "dps_declared": 0.3525, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-25-000092" ], "value_sources": { "revenue": [ "10-Q:0001868275-25-000092" ], "operating_income": [ "10-Q:0001868275-25-000092" ], "interest_expense": [ "10-Q:0001868275-25-000092" ], "pretax_income": [ "10-Q:0001868275-25-000092" ], "income_tax": [ "10-Q:0001868275-25-000092" ], "net_income_incl_nci": [ "10-Q:0001868275-25-000092" ], "nci_profit": [ "10-Q:0001868275-25-000092" ], "net_income": [ "10-Q:0001868275-25-000092" ], "eps_basic": [ "10-Q:0001868275-25-000092" ], "eps_diluted": [ "10-Q:0001868275-25-000092" ], "shares_basic": [ "10-Q:0001868275-25-000092" ], "shares_diluted": [ "10-Q:0001868275-25-000092" ], "dps_declared": [ "10-Q:0001868275-25-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 5382000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 972000000.0, "interest_expense": 90000000.0, "pretax_income": 859000000.0, "income_tax": 6000000.0, "net_income_incl_nci": 850000000.0, "nci_profit": -2000000.0, "net_income": 852000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "value_sources": { "revenue": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "operating_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "interest_expense": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "pretax_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "income_tax": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "net_income_incl_nci": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "nci_profit": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "net_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6788000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 451000000.0, "interest_expense": 146000000.0, "pretax_income": 151000000.0, "income_tax": 22000000.0, "net_income_incl_nci": 129000000.0, "nci_profit": 11000000.0, "net_income": 118000000.0, "net_income_common": null, "eps_basic": 0.38, "eps_diluted": 0.38, "shares_basic": 313000000.0, "shares_diluted": 314000000.0, "dps_declared": 0.3878, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-26-000067" ], "value_sources": { "revenue": [ "10-Q:0001868275-26-000067" ], "operating_income": [ "10-Q:0001868275-26-000067" ], "interest_expense": [ "10-Q:0001868275-26-000067" ], "pretax_income": [ "10-Q:0001868275-26-000067" ], "income_tax": [ "10-Q:0001868275-26-000067" ], "net_income_incl_nci": [ "10-Q:0001868275-26-000067" ], "nci_profit": [ "10-Q:0001868275-26-000067" ], "net_income": [ "10-Q:0001868275-26-000067" ], "eps_basic": [ "10-Q:0001868275-26-000067" ], "eps_diluted": [ "10-Q:0001868275-26-000067" ], "shares_basic": [ "10-Q:0001868275-26-000067" ], "shares_diluted": [ "10-Q:0001868275-26-000067" ], "dps_declared": [ "10-Q:0001868275-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6101000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 951000000.0, "interest_expense": 118000000.0, "pretax_income": 1273000000.0, "income_tax": 440000000.0, "net_income_incl_nci": 833000000.0, "nci_profit": -6000000.0, "net_income": 839000000.0, "net_income_common": null, "eps_basic": 2.67, "eps_diluted": 2.67, "shares_basic": 314000000.0, "shares_diluted": 314000000.0, "dps_declared": 0.3878, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-26-000104" ], "value_sources": { "revenue": [ "10-Q:0001868275-26-000104" ], "operating_income": [ "10-Q:0001868275-26-000104" ], "interest_expense": [ "10-Q:0001868275-26-000104" ], "pretax_income": [ "10-Q:0001868275-26-000104" ], "income_tax": [ "10-Q:0001868275-26-000104" ], "net_income_incl_nci": [ "10-Q:0001868275-26-000104" ], "nci_profit": [ "10-Q:0001868275-26-000104" ], "net_income": [ "10-Q:0001868275-26-000104" ], "eps_basic": [ "10-Q:0001868275-26-000104" ], "eps_diluted": [ "10-Q:0001868275-26-000104" ], "shares_basic": [ "10-Q:0001868275-26-000104" ], "shares_diluted": [ "10-Q:0001868275-26-000104" ], "dps_declared": [ "10-Q:0001868275-26-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6570000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1086000000.0, "interest_expense": 134000000.0, "pretax_income": 1395000000.0, "income_tax": 466000000.0, "net_income_incl_nci": 929000000.0, "nci_profit": -1000000.0, "net_income": 930000000.0, "net_income_common": null, "eps_basic": 2.98, "eps_diluted": 2.97, "shares_basic": 313000000.0, "shares_diluted": 313000000.0, "dps_declared": 0.3878, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-25-000092" ], "value_sources": { "revenue": [ "10-Q:0001868275-25-000092" ], "operating_income": [ "10-Q:0001868275-25-000092" ], "interest_expense": [ "10-Q:0001868275-25-000092" ], "pretax_income": [ "10-Q:0001868275-25-000092" ], "income_tax": [ "10-Q:0001868275-25-000092" ], "net_income_incl_nci": [ "10-Q:0001868275-25-000092" ], "nci_profit": [ "10-Q:0001868275-25-000092" ], "net_income": [ "10-Q:0001868275-25-000092" ], "eps_basic": [ "10-Q:0001868275-25-000092" ], "eps_diluted": [ "10-Q:0001868275-25-000092" ], "shares_basic": [ "10-Q:0001868275-25-000092" ], "shares_diluted": [ "10-Q:0001868275-25-000092" ], "dps_declared": [ "10-Q:0001868275-25-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6074000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 598000000.0, "interest_expense": 113000000.0, "pretax_income": 692000000.0, "income_tax": 259000000.0, "net_income_incl_nci": 432000000.0, "nci_profit": 0.0, "net_income": 432000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "value_sources": { "revenue": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "operating_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "interest_expense": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "pretax_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "income_tax": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "net_income_incl_nci": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "nci_profit": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "net_income": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 11122000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2332000000.0, "interest_expense": 253000000.0, "pretax_income": 2125000000.0, "income_tax": 530000000.0, "net_income_incl_nci": 1603000000.0, "nci_profit": 13000000.0, "net_income": 1590000000.0, "net_income_common": null, "eps_basic": 4.49, "eps_diluted": 4.49, "shares_basic": 354000000.0, "shares_diluted": 354000000.0, "dps_declared": 0.4265, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-26-000067" ], "value_sources": { "revenue": [ "10-Q:0001868275-26-000067" ], "operating_income": [ "10-Q:0001868275-26-000067" ], "interest_expense": [ "10-Q:0001868275-26-000067" ], "pretax_income": [ "10-Q:0001868275-26-000067" ], "income_tax": [ "10-Q:0001868275-26-000067" ], "net_income_incl_nci": [ "10-Q:0001868275-26-000067" ], "nci_profit": [ "10-Q:0001868275-26-000067" ], "net_income": [ "10-Q:0001868275-26-000067" ], "eps_basic": [ "10-Q:0001868275-26-000067" ], "eps_diluted": [ "10-Q:0001868275-26-000067" ], "shares_basic": [ "10-Q:0001868275-26-000067" ], "shares_diluted": [ "10-Q:0001868275-26-000067" ], "dps_declared": [ "10-Q:0001868275-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7504000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 580000000.0, "interest_expense": 283000000.0, "pretax_income": 900000000.0, "income_tax": 398000000.0, "net_income_incl_nci": 508000000.0, "nci_profit": -5000000.0, "net_income": 513000000.0, "net_income_common": null, "eps_basic": 1.42, "eps_diluted": 1.42, "shares_basic": 360000000.0, "shares_diluted": 360000000.0, "dps_declared": 0.4265, "operating_lease_cost": null }, "sources": [ "10-Q:0001868275-26-000104" ], "value_sources": { "revenue": [ "10-Q:0001868275-26-000104" ], "operating_income": [ "10-Q:0001868275-26-000104" ], "interest_expense": [ "10-Q:0001868275-26-000104" ], "pretax_income": [ "10-Q:0001868275-26-000104" ], "income_tax": [ "10-Q:0001868275-26-000104" ], "net_income_incl_nci": [ "10-Q:0001868275-26-000104" ], "nci_profit": [ "10-Q:0001868275-26-000104" ], "net_income": [ "10-Q:0001868275-26-000104" ], "eps_basic": [ "10-Q:0001868275-26-000104" ], "eps_diluted": [ "10-Q:0001868275-26-000104" ], "shares_basic": [ "10-Q:0001868275-26-000104" ], "shares_diluted": [ "10-Q:0001868275-26-000104" ], "dps_declared": [ "10-Q:0001868275-26-000104" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 19649000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -346000000.0, "interest_expense": 282000000.0, "pretax_income": 152000000.0, "income_tax": 225000000.0, "net_income_incl_nci": -83000000.0, "nci_profit": 122000000.0, "net_income": -205000000.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 0.0, "shares_diluted": 0.0, "dps_declared": null, "operating_lease_cost": 161000000.0 }, "sources": [ "10-K:0001868275-24-000014" ], "value_sources": { "revenue": [ "10-K:0001868275-24-000014" ], "operating_income": [ "10-K:0001868275-24-000014" ], "interest_expense": [ "10-K:0001868275-24-000014" ], "pretax_income": [ "10-K:0001868275-24-000014" ], "income_tax": [ "10-K:0001868275-24-000014" ], "net_income_incl_nci": [ "10-K:0001868275-24-000014" ], "nci_profit": [ "10-K:0001868275-24-000014" ], "net_income": [ "10-K:0001868275-24-000014" ], "eps_basic": [ "10-K:0001868275-24-000014" ], "eps_diluted": [ "10-K:0001868275-24-000014" ], "shares_basic": [ "10-K:0001868275-24-000014" ], "shares_diluted": [ "10-K:0001868275-24-000014" ], "operating_lease_cost": [ "10-K:0001868275-24-000014" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 24440000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 495000000.0, "interest_expense": 250000000.0, "pretax_income": -542000000.0, "income_tax": -388000000.0, "net_income_incl_nci": -167000000.0, "nci_profit": -7000000.0, "net_income": -160000000.0, "net_income_common": null, "eps_basic": -0.49, "eps_diluted": -0.49, "shares_basic": 328000000.0, "shares_diluted": 329000000.0, "dps_declared": 0.141, "operating_lease_cost": 109000000.0 }, "sources": [ "10-K:0001868275-24-000014", "10-K:0001868275-25-000023" ], "value_sources": { "revenue": [ "10-K:0001868275-25-000023" ], "operating_income": [ "10-K:0001868275-25-000023" ], "interest_expense": [ "10-K:0001868275-25-000023" ], "pretax_income": [ "10-K:0001868275-25-000023" ], "income_tax": [ "10-K:0001868275-25-000023" ], "net_income_incl_nci": [ "10-K:0001868275-25-000023" ], "nci_profit": [ "10-K:0001868275-25-000023" ], "net_income": [ "10-K:0001868275-25-000023" ], "eps_basic": [ "10-K:0001868275-25-000023" ], "eps_diluted": [ "10-K:0001868275-25-000023" ], "shares_basic": [ "10-K:0001868275-25-000023" ], "shares_diluted": [ "10-K:0001868275-25-000023" ], "dps_declared": [ "10-K:0001868275-24-000014" ], "operating_lease_cost": [ "10-K:0001868275-25-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 24918000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1610000000.0, "interest_expense": 431000000.0, "pretax_income": 2447000000.0, "income_tax": 859000000.0, "net_income_incl_nci": 1577000000.0, "nci_profit": -46000000.0, "net_income": 1623000000.0, "net_income_common": null, "eps_basic": 5.02, "eps_diluted": 5.01, "shares_basic": 323000000.0, "shares_diluted": 324000000.0, "dps_declared": 0.282, "operating_lease_cost": 96000000.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "revenue": [ "10-K:0001868275-26-000032" ], "operating_income": [ "10-K:0001868275-26-000032" ], "interest_expense": [ "10-K:0001868275-26-000032" ], "pretax_income": [ "10-K:0001868275-26-000032" ], "income_tax": [ "10-K:0001868275-26-000032" ], "net_income_incl_nci": [ "10-K:0001868275-26-000032" ], "nci_profit": [ "10-K:0001868275-26-000032" ], "net_income": [ "10-K:0001868275-26-000032" ], "eps_basic": [ "10-K:0001868275-26-000032" ], "eps_diluted": [ "10-K:0001868275-26-000032" ], "shares_basic": [ "10-K:0001868275-26-000032" ], "shares_diluted": [ "10-K:0001868275-26-000032" ], "dps_declared": [ "10-K:0001868275-26-000032" ], "operating_lease_cost": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 23568000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4352000000.0, "interest_expense": 506000000.0, "pretax_income": 4516000000.0, "income_tax": 774000000.0, "net_income_incl_nci": 3738000000.0, "nci_profit": -11000000.0, "net_income": 3749000000.0, "net_income_common": null, "eps_basic": 11.91, "eps_diluted": 11.89, "shares_basic": 315000000.0, "shares_diluted": 315000000.0, "dps_declared": 0.3525, "operating_lease_cost": 105000000.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "revenue": [ "10-K:0001868275-26-000032" ], "operating_income": [ "10-K:0001868275-26-000032" ], "interest_expense": [ "10-K:0001868275-26-000032" ], "pretax_income": [ "10-K:0001868275-26-000032" ], "income_tax": [ "10-K:0001868275-26-000032" ], "net_income_incl_nci": [ "10-K:0001868275-26-000032" ], "nci_profit": [ "10-K:0001868275-26-000032" ], "net_income": [ "10-K:0001868275-26-000032" ], "eps_basic": [ "10-K:0001868275-26-000032" ], "eps_diluted": [ "10-K:0001868275-26-000032" ], "shares_basic": [ "10-K:0001868275-26-000032" ], "shares_diluted": [ "10-K:0001868275-26-000032" ], "dps_declared": [ "10-K:0001868275-26-000032" ], "operating_lease_cost": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 25533000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3086000000.0, "interest_expense": 511000000.0, "pretax_income": 3511000000.0, "income_tax": 1187000000.0, "net_income_incl_nci": 2323000000.0, "nci_profit": 4000000.0, "net_income": 2319000000.0, "net_income_common": null, "eps_basic": 7.4, "eps_diluted": 7.4, "shares_basic": 313000000.0, "shares_diluted": 314000000.0, "dps_declared": 0.3878, "operating_lease_cost": 104000000.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "revenue": [ "10-K:0001868275-26-000032" ], "operating_income": [ "10-K:0001868275-26-000032" ], "interest_expense": [ "10-K:0001868275-26-000032" ], "pretax_income": [ "10-K:0001868275-26-000032" ], "income_tax": [ "10-K:0001868275-26-000032" ], "net_income_incl_nci": [ "10-K:0001868275-26-000032" ], "nci_profit": [ "10-K:0001868275-26-000032" ], "net_income": [ "10-K:0001868275-26-000032" ], "eps_basic": [ "10-K:0001868275-26-000032" ], "eps_diluted": [ "10-K:0001868275-26-000032" ], "shares_basic": [ "10-K:0001868275-26-000032" ], "shares_diluted": [ "10-K:0001868275-26-000032" ], "dps_declared": [ "10-K:0001868275-26-000032" ], "operating_lease_cost": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1605000000.0, "short_term_investments": null, "receivables": 1936000000.0, "inventory": null, "current_assets": 8767000000.0, "ppe_net": 19837000000.0, "goodwill": null, "intangibles": null, "total_assets": 46846000000.0, "accounts_payable": 1847000000.0, "short_term_borrowings": 1080000000.0, "debt_current": 191000000.0, "current_liabilities": 6434000000.0, "long_term_debt": 4548000000.0, "total_liabilities": 35341000000.0, "temporary_equity": null, "equity_parent": 11105000000.0, "nci": 400000000.0, "equity_total": 11505000000.0, "liabilities_and_equity": 46846000000.0, "shares_outstanding": 327000000.0, "retained_earnings": -91000000.0, "preferred_stock": null, "long_term_investments": 217000000.0, "equity_method_investments": null, "accrued_taxes_current": 421000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-22-000044" ], "value_sources": { "cash": [ "10-Q:0001868275-22-000044" ], "receivables": [ "10-Q:0001868275-22-000044" ], "current_assets": [ "10-Q:0001868275-22-000044" ], "ppe_net": [ "10-Q:0001868275-22-000044" ], "total_assets": [ "10-Q:0001868275-22-000044" ], "accounts_payable": [ "10-Q:0001868275-22-000044" ], "short_term_borrowings": [ "10-Q:0001868275-22-000044" ], "debt_current": [ "10-Q:0001868275-22-000044" ], "current_liabilities": [ "10-Q:0001868275-22-000044" ], "long_term_debt": [ "10-Q:0001868275-22-000044" ], "total_liabilities": [ "10-Q:0001868275-22-000044" ], "equity_parent": [ "10-Q:0001868275-22-000044" ], "nci": [ "10-Q:0001868275-22-000044" ], "equity_total": [ "10-Q:0001868275-22-000044" ], "liabilities_and_equity": [ "10-Q:0001868275-22-000044" ], "shares_outstanding": [ "10-Q:0001868275-22-000044" ], "retained_earnings": [ "10-Q:0001868275-22-000044" ], "long_term_investments": [ "10-Q:0001868275-22-000044" ], "accrued_taxes_current": [ "10-Q:0001868275-22-000044" ], "commercial_paper": [ "10-Q:0001868275-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 806000000.0, "short_term_investments": null, "receivables": 1734000000.0, "inventory": null, "current_assets": 8090000000.0, "ppe_net": 19739000000.0, "goodwill": null, "intangibles": null, "total_assets": 45333000000.0, "accounts_payable": 2160000000.0, "short_term_borrowings": 200000000.0, "debt_current": 184000000.0, "current_liabilities": 5878000000.0, "long_term_debt": 4507000000.0, "total_liabilities": 33944000000.0, "temporary_equity": null, "equity_parent": 11000000000.0, "nci": 389000000.0, "equity_total": 11389000000.0, "liabilities_and_equity": 45333000000.0, "shares_outstanding": 327000000.0, "retained_earnings": -249000000.0, "preferred_stock": null, "long_term_investments": 211000000.0, "equity_method_investments": null, "accrued_taxes_current": 349000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-22-000067" ], "value_sources": { "cash": [ "10-Q:0001868275-22-000067" ], "receivables": [ "10-Q:0001868275-22-000067" ], "current_assets": [ "10-Q:0001868275-22-000067" ], "ppe_net": [ "10-Q:0001868275-22-000067" ], "total_assets": [ "10-Q:0001868275-22-000067" ], "accounts_payable": [ "10-Q:0001868275-22-000067" ], "short_term_borrowings": [ "10-Q:0001868275-22-000067" ], "debt_current": [ "10-Q:0001868275-22-000067" ], "current_liabilities": [ "10-Q:0001868275-22-000067" ], "long_term_debt": [ "10-Q:0001868275-22-000067" ], "total_liabilities": [ "10-Q:0001868275-22-000067" ], "equity_parent": [ "10-Q:0001868275-22-000067" ], "nci": [ "10-Q:0001868275-22-000067" ], "equity_total": [ "10-Q:0001868275-22-000067" ], "liabilities_and_equity": [ "10-Q:0001868275-22-000067" ], "shares_outstanding": [ "10-Q:0001868275-22-000067" ], "retained_earnings": [ "10-Q:0001868275-22-000067" ], "long_term_investments": [ "10-Q:0001868275-22-000067" ], "accrued_taxes_current": [ "10-Q:0001868275-22-000067" ], "commercial_paper": [ "10-Q:0001868275-22-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1192000000.0, "short_term_investments": null, "receivables": 1819000000.0, "inventory": null, "current_assets": 9853000000.0, "ppe_net": 19705000000.0, "goodwill": null, "intangibles": null, "total_assets": 46616000000.0, "accounts_payable": 2597000000.0, "short_term_borrowings": 693000000.0, "debt_current": 181000000.0, "current_liabilities": 7887000000.0, "long_term_debt": 4480000000.0, "total_liabilities": 35447000000.0, "temporary_equity": null, "equity_parent": 10803000000.0, "nci": 366000000.0, "equity_total": 11169000000.0, "liabilities_and_equity": 46616000000.0, "shares_outstanding": 327000000.0, "retained_earnings": -483000000.0, "preferred_stock": null, "long_term_investments": 193000000.0, "equity_method_investments": null, "accrued_taxes_current": 401000000.0, "commercial_paper": 493000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-22-000094" ], "value_sources": { "cash": [ "10-Q:0001868275-22-000094" ], "receivables": [ "10-Q:0001868275-22-000094" ], "current_assets": [ "10-Q:0001868275-22-000094" ], "ppe_net": [ "10-Q:0001868275-22-000094" ], "total_assets": [ "10-Q:0001868275-22-000094" ], "accounts_payable": [ "10-Q:0001868275-22-000094" ], "short_term_borrowings": [ "10-Q:0001868275-22-000094" ], "debt_current": [ "10-Q:0001868275-22-000094" ], "current_liabilities": [ "10-Q:0001868275-22-000094" ], "long_term_debt": [ "10-Q:0001868275-22-000094" ], "total_liabilities": [ "10-Q:0001868275-22-000094" ], "equity_parent": [ "10-Q:0001868275-22-000094" ], "nci": [ "10-Q:0001868275-22-000094" ], "equity_total": [ "10-Q:0001868275-22-000094" ], "liabilities_and_equity": [ "10-Q:0001868275-22-000094" ], "shares_outstanding": [ "10-Q:0001868275-22-000094" ], "retained_earnings": [ "10-Q:0001868275-22-000094" ], "long_term_investments": [ "10-Q:0001868275-22-000094" ], "accrued_taxes_current": [ "10-Q:0001868275-22-000094" ], "commercial_paper": [ "10-Q:0001868275-22-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 422000000.0, "short_term_investments": null, "receivables": 2585000000.0, "inventory": null, "current_assets": 9360000000.0, "ppe_net": 19822000000.0, "goodwill": 47000000.0, "intangibles": 343000000.0, "total_assets": 46909000000.0, "accounts_payable": 2828000000.0, "short_term_borrowings": 1159000000.0, "debt_current": 143000000.0, "current_liabilities": 7839000000.0, "long_term_debt": 4466000000.0, "total_liabilities": 35537000000.0, "temporary_equity": null, "equity_parent": 11018000000.0, "nci": 354000000.0, "equity_total": 11372000000.0, "liabilities_and_equity": 46909000000.0, "shares_outstanding": 327000000.0, "retained_earnings": -496000000.0, "preferred_stock": null, "long_term_investments": 202000000.0, "equity_method_investments": null, "accrued_taxes_current": 257000000.0, "commercial_paper": null, "operating_lease_liability": 710000000.0, "operating_lease_liability_current": 67000000.0, "operating_lease_liability_noncurrent": 643000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 101000000.0, "operating_lease_payments_total": 925000000.0, "operating_lease_imputed_interest": 215000000.0, "debt_maturity_y1": 143000000.0, "debt_maturity_y2": 110000000.0, "debt_maturity_y3": 986000000.0, "debt_maturity_y4": 121000000.0, "debt_maturity_y5": 735000000.0, "debt_maturity_after_y5": 2555000000.0 }, "sources": [ "10-K:0001868275-23-000014", "10-K:0001868275-24-000014" ], "value_sources": { "cash": [ "10-K:0001868275-24-000014" ], "receivables": [ "10-K:0001868275-24-000014" ], "current_assets": [ "10-K:0001868275-24-000014" ], "ppe_net": [ "10-K:0001868275-24-000014" ], "goodwill": [ "10-K:0001868275-24-000014" ], "intangibles": [ "10-K:0001868275-24-000014" ], "total_assets": [ "10-K:0001868275-24-000014" ], "accounts_payable": [ "10-K:0001868275-24-000014" ], "short_term_borrowings": [ "10-K:0001868275-24-000014" ], "debt_current": [ "10-K:0001868275-24-000014" ], "current_liabilities": [ "10-K:0001868275-24-000014" ], "long_term_debt": [ "10-K:0001868275-24-000014" ], "total_liabilities": [ "10-K:0001868275-24-000014" ], "equity_parent": [ "10-K:0001868275-24-000014" ], "nci": [ "10-K:0001868275-24-000014" ], "equity_total": [ "10-K:0001868275-24-000014" ], "liabilities_and_equity": [ "10-K:0001868275-24-000014" ], "shares_outstanding": [ "10-K:0001868275-24-000014" ], "retained_earnings": [ "10-K:0001868275-24-000014" ], "long_term_investments": [ "10-K:0001868275-24-000014" ], "accrued_taxes_current": [ "10-K:0001868275-24-000014" ], "operating_lease_liability": [ "10-K:0001868275-24-000014" ], "operating_lease_liability_current": [ "10-K:0001868275-24-000014" ], "operating_lease_liability_noncurrent": [ "10-K:0001868275-24-000014" ], "operating_lease_discount_rate": [ "10-K:0001868275-24-000014" ], "operating_lease_payments_y1": [ "10-K:0001868275-23-000014" ], "operating_lease_payments_total": [ "10-K:0001868275-23-000014" ], "operating_lease_imputed_interest": [ "10-K:0001868275-23-000014" ], "debt_maturity_y1": [ "10-K:0001868275-23-000014" ], "debt_maturity_y2": [ "10-K:0001868275-23-000014" ], "debt_maturity_y3": [ "10-K:0001868275-23-000014" ], "debt_maturity_y4": [ "10-K:0001868275-23-000014" ], "debt_maturity_y5": [ "10-K:0001868275-23-000014" ], "debt_maturity_after_y5": [ "10-K:0001868275-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 237000000.0, "short_term_investments": null, "receivables": 2147000000.0, "inventory": null, "current_assets": 8108000000.0, "ppe_net": 20074000000.0, "goodwill": null, "intangibles": null, "total_assets": 46158000000.0, "accounts_payable": 1558000000.0, "short_term_borrowings": 705000000.0, "debt_current": 161000000.0, "current_liabilities": 5947000000.0, "long_term_debt": 5763000000.0, "total_liabilities": 35072000000.0, "temporary_equity": null, "equity_parent": 10728000000.0, "nci": 358000000.0, "equity_total": 11086000000.0, "liabilities_and_equity": 46158000000.0, "shares_outstanding": 324000000.0, "retained_earnings": -493000000.0, "preferred_stock": null, "long_term_investments": 223000000.0, "equity_method_investments": null, "accrued_taxes_current": 327000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-23-000032" ], "value_sources": { "cash": [ "10-Q:0001868275-23-000032" ], "receivables": [ "10-Q:0001868275-23-000032" ], "current_assets": [ "10-Q:0001868275-23-000032" ], "ppe_net": [ "10-Q:0001868275-23-000032" ], "total_assets": [ "10-Q:0001868275-23-000032" ], "accounts_payable": [ "10-Q:0001868275-23-000032" ], "short_term_borrowings": [ "10-Q:0001868275-23-000032" ], "debt_current": [ "10-Q:0001868275-23-000032" ], "current_liabilities": [ "10-Q:0001868275-23-000032" ], "long_term_debt": [ "10-Q:0001868275-23-000032" ], "total_liabilities": [ "10-Q:0001868275-23-000032" ], "equity_parent": [ "10-Q:0001868275-23-000032" ], "nci": [ "10-Q:0001868275-23-000032" ], "equity_total": [ "10-Q:0001868275-23-000032" ], "liabilities_and_equity": [ "10-Q:0001868275-23-000032" ], "shares_outstanding": [ "10-Q:0001868275-23-000032" ], "retained_earnings": [ "10-Q:0001868275-23-000032" ], "long_term_investments": [ "10-Q:0001868275-23-000032" ], "accrued_taxes_current": [ "10-Q:0001868275-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 269000000.0, "short_term_investments": null, "receivables": 1306000000.0, "inventory": null, "current_assets": 7575000000.0, "ppe_net": 20239000000.0, "goodwill": null, "intangibles": null, "total_assets": 46559000000.0, "accounts_payable": 1260000000.0, "short_term_borrowings": 935000000.0, "debt_current": 110000000.0, "current_liabilities": 5225000000.0, "long_term_debt": 6156000000.0, "total_liabilities": 34947000000.0, "temporary_equity": null, "equity_parent": 11256000000.0, "nci": 356000000.0, "equity_total": 11612000000.0, "liabilities_and_equity": 46559000000.0, "shares_outstanding": 322000000.0, "retained_earnings": 248000000.0, "preferred_stock": null, "long_term_investments": 647000000.0, "equity_method_investments": null, "accrued_taxes_current": 210000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-23-000064" ], "value_sources": { "cash": [ "10-Q:0001868275-23-000064" ], "receivables": [ "10-Q:0001868275-23-000064" ], "current_assets": [ "10-Q:0001868275-23-000064" ], "ppe_net": [ "10-Q:0001868275-23-000064" ], "total_assets": [ "10-Q:0001868275-23-000064" ], "accounts_payable": [ "10-Q:0001868275-23-000064" ], "short_term_borrowings": [ "10-Q:0001868275-23-000064" ], "debt_current": [ "10-Q:0001868275-23-000064" ], "current_liabilities": [ "10-Q:0001868275-23-000064" ], "long_term_debt": [ "10-Q:0001868275-23-000064" ], "total_liabilities": [ "10-Q:0001868275-23-000064" ], "equity_parent": [ "10-Q:0001868275-23-000064" ], "nci": [ "10-Q:0001868275-23-000064" ], "equity_total": [ "10-Q:0001868275-23-000064" ], "liabilities_and_equity": [ "10-Q:0001868275-23-000064" ], "shares_outstanding": [ "10-Q:0001868275-23-000064" ], "retained_earnings": [ "10-Q:0001868275-23-000064" ], "long_term_investments": [ "10-Q:0001868275-23-000064" ], "accrued_taxes_current": [ "10-Q:0001868275-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1889000000.0, "short_term_investments": null, "receivables": 1541000000.0, "inventory": null, "current_assets": 9902000000.0, "ppe_net": 20849000000.0, "goodwill": null, "intangibles": null, "total_assets": 48965000000.0, "accounts_payable": 1317000000.0, "short_term_borrowings": 527000000.0, "debt_current": 116000000.0, "current_liabilities": 5263000000.0, "long_term_debt": 7512000000.0, "total_liabilities": 36965000000.0, "temporary_equity": null, "equity_parent": 11666000000.0, "nci": 334000000.0, "equity_total": 12000000000.0, "liabilities_and_equity": 48965000000.0, "shares_outstanding": 319000000.0, "retained_earnings": 887000000.0, "preferred_stock": null, "long_term_investments": 727000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-23-000080" ], "value_sources": { "cash": [ "10-Q:0001868275-23-000080" ], "receivables": [ "10-Q:0001868275-23-000080" ], "current_assets": [ "10-Q:0001868275-23-000080" ], "ppe_net": [ "10-Q:0001868275-23-000080" ], "total_assets": [ "10-Q:0001868275-23-000080" ], "accounts_payable": [ "10-Q:0001868275-23-000080" ], "short_term_borrowings": [ "10-Q:0001868275-23-000080" ], "debt_current": [ "10-Q:0001868275-23-000080" ], "current_liabilities": [ "10-Q:0001868275-23-000080" ], "long_term_debt": [ "10-Q:0001868275-23-000080" ], "total_liabilities": [ "10-Q:0001868275-23-000080" ], "equity_parent": [ "10-Q:0001868275-23-000080" ], "nci": [ "10-Q:0001868275-23-000080" ], "equity_total": [ "10-Q:0001868275-23-000080" ], "liabilities_and_equity": [ "10-Q:0001868275-23-000080" ], "shares_outstanding": [ "10-Q:0001868275-23-000080" ], "retained_earnings": [ "10-Q:0001868275-23-000080" ], "long_term_investments": [ "10-Q:0001868275-23-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 368000000.0, "short_term_investments": null, "receivables": 1934000000.0, "inventory": null, "current_assets": 8299000000.0, "ppe_net": 22116000000.0, "goodwill": 425000000.0, "intangibles": 336000000.0, "total_assets": 50758000000.0, "accounts_payable": 1302000000.0, "short_term_borrowings": 1644000000.0, "debt_current": 121000000.0, "current_liabilities": 6319000000.0, "long_term_debt": 7496000000.0, "total_liabilities": 39472000000.0, "temporary_equity": null, "equity_parent": 10925000000.0, "nci": 361000000.0, "equity_total": 11286000000.0, "liabilities_and_equity": 50758000000.0, "shares_outstanding": 317000000.0, "retained_earnings": 761000000.0, "preferred_stock": null, "long_term_investments": 563000000.0, "equity_method_investments": null, "accrued_taxes_current": 399000000.0, "commercial_paper": null, "operating_lease_liability": 650000000.0, "operating_lease_liability_current": 67000000.0, "operating_lease_liability_noncurrent": 583000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 101000000.0, "operating_lease_payments_total": 839000000.0, "operating_lease_imputed_interest": 189000000.0, "debt_maturity_y1": 121000000.0, "debt_maturity_y2": 1010000000.0, "debt_maturity_y3": 121000000.0, "debt_maturity_y4": 705000000.0, "debt_maturity_y5": 1160000000.0, "debt_maturity_after_y5": 4560000000.0 }, "sources": [ "10-K:0001868275-24-000014", "10-K:0001868275-25-000023" ], "value_sources": { "cash": [ "10-K:0001868275-25-000023" ], "receivables": [ "10-K:0001868275-25-000023" ], "current_assets": [ "10-K:0001868275-25-000023" ], "ppe_net": [ "10-K:0001868275-25-000023" ], "goodwill": [ "10-K:0001868275-25-000023" ], "intangibles": [ "10-K:0001868275-25-000023" ], "total_assets": [ "10-K:0001868275-25-000023" ], "accounts_payable": [ "10-K:0001868275-25-000023" ], "short_term_borrowings": [ "10-K:0001868275-25-000023" ], "debt_current": [ "10-K:0001868275-25-000023" ], "current_liabilities": [ "10-K:0001868275-25-000023" ], "long_term_debt": [ "10-K:0001868275-25-000023" ], "total_liabilities": [ "10-K:0001868275-25-000023" ], "equity_parent": [ "10-K:0001868275-25-000023" ], "nci": [ "10-K:0001868275-25-000023" ], "equity_total": [ "10-K:0001868275-25-000023" ], "liabilities_and_equity": [ "10-K:0001868275-25-000023" ], "shares_outstanding": [ "10-K:0001868275-25-000023" ], "retained_earnings": [ "10-K:0001868275-25-000023" ], "long_term_investments": [ "10-K:0001868275-25-000023" ], "accrued_taxes_current": [ "10-K:0001868275-25-000023" ], "operating_lease_liability": [ "10-K:0001868275-25-000023" ], "operating_lease_liability_current": [ "10-K:0001868275-25-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0001868275-25-000023" ], "operating_lease_discount_rate": [ "10-K:0001868275-25-000023" ], "operating_lease_payments_y1": [ "10-K:0001868275-24-000014" ], "operating_lease_payments_total": [ "10-K:0001868275-24-000014" ], "operating_lease_imputed_interest": [ "10-K:0001868275-24-000014" ], "debt_maturity_y1": [ "10-K:0001868275-24-000014" ], "debt_maturity_y2": [ "10-K:0001868275-24-000014" ], "debt_maturity_y3": [ "10-K:0001868275-24-000014" ], "debt_maturity_y4": [ "10-K:0001868275-24-000014" ], "debt_maturity_y5": [ "10-K:0001868275-24-000014" ], "debt_maturity_after_y5": [ "10-K:0001868275-24-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 562000000.0, "short_term_investments": null, "receivables": 1855000000.0, "inventory": null, "current_assets": 8460000000.0, "ppe_net": 22446000000.0, "goodwill": 425000000.0, "intangibles": null, "total_assets": 52014000000.0, "accounts_payable": 1309000000.0, "short_term_borrowings": 1509000000.0, "debt_current": 122000000.0, "current_liabilities": 5922000000.0, "long_term_debt": 8352000000.0, "total_liabilities": 40454000000.0, "temporary_equity": null, "equity_parent": 11199000000.0, "nci": 361000000.0, "equity_total": 11560000000.0, "liabilities_and_equity": 52014000000.0, "shares_outstanding": 315000000.0, "retained_earnings": 1532000000.0, "preferred_stock": null, "long_term_investments": 623000000.0, "equity_method_investments": null, "accrued_taxes_current": 370000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-24-000026" ], "value_sources": { "cash": [ "10-Q:0001868275-24-000026" ], "receivables": [ "10-Q:0001868275-24-000026" ], "current_assets": [ "10-Q:0001868275-24-000026" ], "ppe_net": [ "10-Q:0001868275-24-000026" ], "goodwill": [ "10-Q:0001868275-24-000026" ], "total_assets": [ "10-Q:0001868275-24-000026" ], "accounts_payable": [ "10-Q:0001868275-24-000026" ], "short_term_borrowings": [ "10-Q:0001868275-24-000026" ], "debt_current": [ "10-Q:0001868275-24-000026" ], "current_liabilities": [ "10-Q:0001868275-24-000026" ], "long_term_debt": [ "10-Q:0001868275-24-000026" ], "total_liabilities": [ "10-Q:0001868275-24-000026" ], "equity_parent": [ "10-Q:0001868275-24-000026" ], "nci": [ "10-Q:0001868275-24-000026" ], "equity_total": [ "10-Q:0001868275-24-000026" ], "liabilities_and_equity": [ "10-Q:0001868275-24-000026" ], "shares_outstanding": [ "10-Q:0001868275-24-000026" ], "retained_earnings": [ "10-Q:0001868275-24-000026" ], "long_term_investments": [ "10-Q:0001868275-24-000026" ], "accrued_taxes_current": [ "10-Q:0001868275-24-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 311000000.0, "short_term_investments": null, "receivables": 1578000000.0, "inventory": null, "current_assets": 7852000000.0, "ppe_net": 21973000000.0, "goodwill": 420000000.0, "intangibles": null, "total_assets": 51340000000.0, "accounts_payable": 1360000000.0, "short_term_borrowings": 680000000.0, "debt_current": 1035000000.0, "current_liabilities": 5801000000.0, "long_term_debt": 7409000000.0, "total_liabilities": 39559000000.0, "temporary_equity": null, "equity_parent": 11425000000.0, "nci": 356000000.0, "equity_total": 11781000000.0, "liabilities_and_equity": 51340000000.0, "shares_outstanding": 313000000.0, "retained_earnings": 2236000000.0, "preferred_stock": null, "long_term_investments": 584000000.0, "equity_method_investments": null, "accrued_taxes_current": 201000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-24-000054" ], "value_sources": { "cash": [ "10-Q:0001868275-24-000054" ], "receivables": [ "10-Q:0001868275-24-000054" ], "current_assets": [ "10-Q:0001868275-24-000054" ], "ppe_net": [ "10-Q:0001868275-24-000054" ], "goodwill": [ "10-Q:0001868275-24-000054" ], "total_assets": [ "10-Q:0001868275-24-000054" ], "accounts_payable": [ "10-Q:0001868275-24-000054" ], "short_term_borrowings": [ "10-Q:0001868275-24-000054" ], "debt_current": [ "10-Q:0001868275-24-000054" ], "current_liabilities": [ "10-Q:0001868275-24-000054" ], "long_term_debt": [ "10-Q:0001868275-24-000054" ], "total_liabilities": [ "10-Q:0001868275-24-000054" ], "equity_parent": [ "10-Q:0001868275-24-000054" ], "nci": [ "10-Q:0001868275-24-000054" ], "equity_total": [ "10-Q:0001868275-24-000054" ], "liabilities_and_equity": [ "10-Q:0001868275-24-000054" ], "shares_outstanding": [ "10-Q:0001868275-24-000054" ], "retained_earnings": [ "10-Q:0001868275-24-000054" ], "long_term_investments": [ "10-Q:0001868275-24-000054" ], "accrued_taxes_current": [ "10-Q:0001868275-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1793000000.0, "short_term_investments": null, "receivables": 1208000000.0, "inventory": null, "current_assets": 9270000000.0, "ppe_net": 20892000000.0, "goodwill": 420000000.0, "intangibles": null, "total_assets": 51834000000.0, "accounts_payable": 1302000000.0, "short_term_borrowings": 0.0, "debt_current": 1034000000.0, "current_liabilities": 5452000000.0, "long_term_debt": 7378000000.0, "total_liabilities": 38893000000.0, "temporary_equity": null, "equity_parent": 12570000000.0, "nci": 371000000.0, "equity_total": 12941000000.0, "liabilities_and_equity": 51834000000.0, "shares_outstanding": 313000000.0, "retained_earnings": 3325000000.0, "preferred_stock": null, "long_term_investments": 494000000.0, "equity_method_investments": null, "accrued_taxes_current": 219000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-24-000069" ], "value_sources": { "cash": [ "10-Q:0001868275-24-000069" ], "receivables": [ "10-Q:0001868275-24-000069" ], "current_assets": [ "10-Q:0001868275-24-000069" ], "ppe_net": [ "10-Q:0001868275-24-000069" ], "goodwill": [ "10-Q:0001868275-24-000069" ], "total_assets": [ "10-Q:0001868275-24-000069" ], "accounts_payable": [ "10-Q:0001868275-24-000069" ], "short_term_borrowings": [ "10-Q:0001868275-24-000069" ], "debt_current": [ "10-Q:0001868275-24-000069" ], "current_liabilities": [ "10-Q:0001868275-24-000069" ], "long_term_debt": [ "10-Q:0001868275-24-000069" ], "total_liabilities": [ "10-Q:0001868275-24-000069" ], "equity_parent": [ "10-Q:0001868275-24-000069" ], "nci": [ "10-Q:0001868275-24-000069" ], "equity_total": [ "10-Q:0001868275-24-000069" ], "liabilities_and_equity": [ "10-Q:0001868275-24-000069" ], "shares_outstanding": [ "10-Q:0001868275-24-000069" ], "retained_earnings": [ "10-Q:0001868275-24-000069" ], "long_term_investments": [ "10-Q:0001868275-24-000069" ], "accrued_taxes_current": [ "10-Q:0001868275-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3022000000.0, "short_term_investments": null, "receivables": 3718000000.0, "inventory": 1600000000.0, "current_assets": 10776000000.0, "ppe_net": 21235000000.0, "goodwill": 420000000.0, "intangibles": 236000000.0, "total_assets": 52926000000.0, "accounts_payable": 2369000000.0, "short_term_borrowings": 0.0, "debt_current": 1028000000.0, "current_liabilities": 6846000000.0, "long_term_debt": 7384000000.0, "total_liabilities": 39387000000.0, "temporary_equity": null, "equity_parent": 13166000000.0, "nci": 373000000.0, "equity_total": 13539000000.0, "liabilities_and_equity": 52926000000.0, "shares_outstanding": 313000000.0, "retained_earnings": 4066000000.0, "preferred_stock": null, "long_term_investments": 640000000.0, "equity_method_investments": null, "accrued_taxes_current": 232000000.0, "commercial_paper": null, "operating_lease_liability": 583000000.0, "operating_lease_liability_current": 72000000.0, "operating_lease_liability_noncurrent": 511000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 105000000.0, "operating_lease_payments_total": 744000000.0, "operating_lease_imputed_interest": 161000000.0, "debt_maturity_y1": 1028000000.0, "debt_maturity_y2": 114000000.0, "debt_maturity_y3": 691000000.0, "debt_maturity_y4": 847000000.0, "debt_maturity_y5": 156000000.0, "debt_maturity_after_y5": 5638000000.0 }, "sources": [ "10-K:0001868275-25-000023", "10-K:0001868275-26-000032" ], "value_sources": { "cash": [ "10-K:0001868275-26-000032" ], "receivables": [ "10-K:0001868275-26-000032" ], "inventory": [ "10-K:0001868275-26-000032" ], "current_assets": [ "10-K:0001868275-26-000032" ], "ppe_net": [ "10-K:0001868275-26-000032" ], "goodwill": [ "10-K:0001868275-26-000032" ], "intangibles": [ "10-K:0001868275-26-000032" ], "total_assets": [ "10-K:0001868275-26-000032" ], "accounts_payable": [ "10-K:0001868275-26-000032" ], "short_term_borrowings": [ "10-K:0001868275-26-000032" ], "debt_current": [ "10-K:0001868275-26-000032" ], "current_liabilities": [ "10-K:0001868275-26-000032" ], "long_term_debt": [ "10-K:0001868275-26-000032" ], "total_liabilities": [ "10-K:0001868275-26-000032" ], "equity_parent": [ "10-K:0001868275-26-000032" ], "nci": [ "10-K:0001868275-26-000032" ], "equity_total": [ "10-K:0001868275-26-000032" ], "liabilities_and_equity": [ "10-K:0001868275-26-000032" ], "shares_outstanding": [ "10-K:0001868275-26-000032" ], "retained_earnings": [ "10-K:0001868275-26-000032" ], "long_term_investments": [ "10-K:0001868275-26-000032" ], "accrued_taxes_current": [ "10-K:0001868275-26-000032" ], "operating_lease_liability": [ "10-K:0001868275-26-000032" ], "operating_lease_liability_current": [ "10-K:0001868275-26-000032" ], "operating_lease_liability_noncurrent": [ "10-K:0001868275-26-000032" ], "operating_lease_discount_rate": [ "10-K:0001868275-26-000032" ], "operating_lease_payments_y1": [ "10-K:0001868275-25-000023" ], "operating_lease_payments_total": [ "10-K:0001868275-25-000023" ], "operating_lease_imputed_interest": [ "10-K:0001868275-25-000023" ], "debt_maturity_y1": [ "10-K:0001868275-25-000023" ], "debt_maturity_y2": [ "10-K:0001868275-25-000023" ], "debt_maturity_y3": [ "10-K:0001868275-25-000023" ], "debt_maturity_y4": [ "10-K:0001868275-25-000023" ], "debt_maturity_y5": [ "10-K:0001868275-25-000023" ], "debt_maturity_after_y5": [ "10-K:0001868275-25-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1846000000.0, "short_term_investments": null, "receivables": 3193000000.0, "inventory": null, "current_assets": 9631000000.0, "ppe_net": 21566000000.0, "goodwill": 420000000.0, "intangibles": null, "total_assets": 52252000000.0, "accounts_payable": 2498000000.0, "short_term_borrowings": null, "debt_current": 1037000000.0, "current_liabilities": 6545000000.0, "long_term_debt": 7321000000.0, "total_liabilities": 38918000000.0, "temporary_equity": null, "equity_parent": 12956000000.0, "nci": 378000000.0, "equity_total": 13334000000.0, "liabilities_and_equity": 52252000000.0, "shares_outstanding": 313000000.0, "retained_earnings": 4062000000.0, "preferred_stock": null, "long_term_investments": 386000000.0, "equity_method_investments": null, "accrued_taxes_current": 287000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-25-000044" ], "value_sources": { "cash": [ "10-Q:0001868275-25-000044" ], "receivables": [ "10-Q:0001868275-25-000044" ], "current_assets": [ "10-Q:0001868275-25-000044" ], "ppe_net": [ "10-Q:0001868275-25-000044" ], "goodwill": [ "10-Q:0001868275-25-000044" ], "total_assets": [ "10-Q:0001868275-25-000044" ], "accounts_payable": [ "10-Q:0001868275-25-000044" ], "debt_current": [ "10-Q:0001868275-25-000044" ], "current_liabilities": [ "10-Q:0001868275-25-000044" ], "long_term_debt": [ "10-Q:0001868275-25-000044" ], "total_liabilities": [ "10-Q:0001868275-25-000044" ], "equity_parent": [ "10-Q:0001868275-25-000044" ], "nci": [ "10-Q:0001868275-25-000044" ], "equity_total": [ "10-Q:0001868275-25-000044" ], "liabilities_and_equity": [ "10-Q:0001868275-25-000044" ], "shares_outstanding": [ "10-Q:0001868275-25-000044" ], "retained_earnings": [ "10-Q:0001868275-25-000044" ], "long_term_investments": [ "10-Q:0001868275-25-000044" ], "accrued_taxes_current": [ "10-Q:0001868275-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1974000000.0, "short_term_investments": null, "receivables": 2947000000.0, "inventory": null, "current_assets": 9233000000.0, "ppe_net": 21820000000.0, "goodwill": 420000000.0, "intangibles": null, "total_assets": 53038000000.0, "accounts_payable": 2446000000.0, "short_term_borrowings": 900000000.0, "debt_current": 125000000.0, "current_liabilities": 6256000000.0, "long_term_debt": 7286000000.0, "total_liabilities": 39235000000.0, "temporary_equity": null, "equity_parent": 13446000000.0, "nci": 357000000.0, "equity_total": 13803000000.0, "liabilities_and_equity": 53038000000.0, "shares_outstanding": 312000000.0, "retained_earnings": 4779000000.0, "preferred_stock": null, "long_term_investments": 398000000.0, "equity_method_investments": null, "accrued_taxes_current": 205000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-25-000073" ], "value_sources": { "cash": [ "10-Q:0001868275-25-000073" ], "receivables": [ "10-Q:0001868275-25-000073" ], "current_assets": [ "10-Q:0001868275-25-000073" ], "ppe_net": [ "10-Q:0001868275-25-000073" ], "goodwill": [ "10-Q:0001868275-25-000073" ], "total_assets": [ "10-Q:0001868275-25-000073" ], "accounts_payable": [ "10-Q:0001868275-25-000073" ], "short_term_borrowings": [ "10-Q:0001868275-25-000073" ], "debt_current": [ "10-Q:0001868275-25-000073" ], "current_liabilities": [ "10-Q:0001868275-25-000073" ], "long_term_debt": [ "10-Q:0001868275-25-000073" ], "total_liabilities": [ "10-Q:0001868275-25-000073" ], "equity_parent": [ "10-Q:0001868275-25-000073" ], "nci": [ "10-Q:0001868275-25-000073" ], "equity_total": [ "10-Q:0001868275-25-000073" ], "liabilities_and_equity": [ "10-Q:0001868275-25-000073" ], "shares_outstanding": [ "10-Q:0001868275-25-000073" ], "retained_earnings": [ "10-Q:0001868275-25-000073" ], "long_term_investments": [ "10-Q:0001868275-25-000073" ], "accrued_taxes_current": [ "10-Q:0001868275-25-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3959000000.0, "short_term_investments": null, "receivables": 3168000000.0, "inventory": null, "current_assets": 11649000000.0, "ppe_net": 21990000000.0, "goodwill": 420000000.0, "intangibles": null, "total_assets": 56161000000.0, "accounts_payable": 2509000000.0, "short_term_borrowings": 1650000000.0, "debt_current": 118000000.0, "current_liabilities": 7455000000.0, "long_term_debt": 7269000000.0, "total_liabilities": 41469000000.0, "temporary_equity": null, "equity_parent": 14350000000.0, "nci": 342000000.0, "equity_total": 14692000000.0, "liabilities_and_equity": 56161000000.0, "shares_outstanding": 312000000.0, "retained_earnings": 5588000000.0, "preferred_stock": null, "long_term_investments": 427000000.0, "equity_method_investments": null, "accrued_taxes_current": 177000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-25-000092" ], "value_sources": { "cash": [ "10-Q:0001868275-25-000092" ], "receivables": [ "10-Q:0001868275-25-000092" ], "current_assets": [ "10-Q:0001868275-25-000092" ], "ppe_net": [ "10-Q:0001868275-25-000092" ], "goodwill": [ "10-Q:0001868275-25-000092" ], "total_assets": [ "10-Q:0001868275-25-000092" ], "accounts_payable": [ "10-Q:0001868275-25-000092" ], "short_term_borrowings": [ "10-Q:0001868275-25-000092" ], "debt_current": [ "10-Q:0001868275-25-000092" ], "current_liabilities": [ "10-Q:0001868275-25-000092" ], "long_term_debt": [ "10-Q:0001868275-25-000092" ], "total_liabilities": [ "10-Q:0001868275-25-000092" ], "equity_parent": [ "10-Q:0001868275-25-000092" ], "nci": [ "10-Q:0001868275-25-000092" ], "equity_total": [ "10-Q:0001868275-25-000092" ], "liabilities_and_equity": [ "10-Q:0001868275-25-000092" ], "shares_outstanding": [ "10-Q:0001868275-25-000092" ], "retained_earnings": [ "10-Q:0001868275-25-000092" ], "long_term_investments": [ "10-Q:0001868275-25-000092" ], "accrued_taxes_current": [ "10-Q:0001868275-25-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3641000000.0, "short_term_investments": null, "receivables": 4266000000.0, "inventory": 1736000000.0, "current_assets": 12119000000.0, "ppe_net": 22474000000.0, "goodwill": 420000000.0, "intangibles": 201000000.0, "total_assets": 57249000000.0, "accounts_payable": 2813000000.0, "short_term_borrowings": 1650000000.0, "debt_current": 92000000.0, "current_liabilities": 7944000000.0, "long_term_debt": 7250000000.0, "total_liabilities": 42396000000.0, "temporary_equity": null, "equity_parent": 14517000000.0, "nci": 336000000.0, "equity_total": 14853000000.0, "liabilities_and_equity": 57249000000.0, "shares_outstanding": 312000000.0, "retained_earnings": 5899000000.0, "preferred_stock": null, "long_term_investments": 307000000.0, "equity_method_investments": 3000000.0, "accrued_taxes_current": 246000000.0, "commercial_paper": null, "operating_lease_liability": 505000000.0, "operating_lease_liability_current": 72000000.0, "operating_lease_liability_noncurrent": 433000000.0, "operating_lease_discount_rate": 0.051, "operating_lease_payments_y1": 104000000.0, "operating_lease_payments_total": 638000000.0, "operating_lease_imputed_interest": 133000000.0, "debt_maturity_y1": 92000000.0, "debt_maturity_y2": 666000000.0, "debt_maturity_y3": 828000000.0, "debt_maturity_y4": 157000000.0, "debt_maturity_y5": 99000000.0, "debt_maturity_after_y5": 5561000000.0 }, "sources": [ "10-K:0001868275-26-000032", "10-Q:0001868275-26-000104" ], "value_sources": { "cash": [ "10-Q:0001868275-26-000104" ], "receivables": [ "10-Q:0001868275-26-000104" ], "inventory": [ "10-Q:0001868275-26-000104" ], "current_assets": [ "10-Q:0001868275-26-000104" ], "ppe_net": [ "10-Q:0001868275-26-000104" ], "goodwill": [ "10-Q:0001868275-26-000104" ], "intangibles": [ "10-K:0001868275-26-000032" ], "total_assets": [ "10-Q:0001868275-26-000104" ], "accounts_payable": [ "10-Q:0001868275-26-000104" ], "short_term_borrowings": [ "10-Q:0001868275-26-000104" ], "debt_current": [ "10-Q:0001868275-26-000104" ], "current_liabilities": [ "10-Q:0001868275-26-000104" ], "long_term_debt": [ "10-Q:0001868275-26-000104" ], "total_liabilities": [ "10-Q:0001868275-26-000104" ], "equity_parent": [ "10-Q:0001868275-26-000104" ], "nci": [ "10-Q:0001868275-26-000104" ], "equity_total": [ "10-Q:0001868275-26-000104" ], "liabilities_and_equity": [ "10-Q:0001868275-26-000104" ], "shares_outstanding": [ "10-Q:0001868275-26-000104" ], "retained_earnings": [ "10-Q:0001868275-26-000104" ], "long_term_investments": [ "10-K:0001868275-26-000032" ], "equity_method_investments": [ "10-Q:0001868275-26-000104" ], "accrued_taxes_current": [ "10-Q:0001868275-26-000104" ], "operating_lease_liability": [ "10-K:0001868275-26-000032" ], "operating_lease_liability_current": [ "10-K:0001868275-26-000032" ], "operating_lease_liability_noncurrent": [ "10-K:0001868275-26-000032" ], "operating_lease_discount_rate": [ "10-K:0001868275-26-000032" ], "operating_lease_payments_y1": [ "10-K:0001868275-26-000032" ], "operating_lease_payments_total": [ "10-K:0001868275-26-000032" ], "operating_lease_imputed_interest": [ "10-K:0001868275-26-000032" ], "debt_maturity_y1": [ "10-K:0001868275-26-000032" ], "debt_maturity_y2": [ "10-K:0001868275-26-000032" ], "debt_maturity_y3": [ "10-K:0001868275-26-000032" ], "debt_maturity_y4": [ "10-K:0001868275-26-000032" ], "debt_maturity_y5": [ "10-K:0001868275-26-000032" ], "debt_maturity_after_y5": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 800000000.0, "short_term_investments": null, "receivables": 4414000000.0, "inventory": 2582000000.0, "current_assets": 18009000000.0, "ppe_net": 40769000000.0, "goodwill": 11527000000.0, "intangibles": null, "total_assets": 96911000000.0, "accounts_payable": 2708000000.0, "short_term_borrowings": 5102000000.0, "debt_current": 370000000.0, "current_liabilities": 13215000000.0, "long_term_debt": 16994000000.0, "total_liabilities": 63091000000.0, "temporary_equity": null, "equity_parent": 33483000000.0, "nci": 337000000.0, "equity_total": 33820000000.0, "liabilities_and_equity": 96911000000.0, "shares_outstanding": 362000000.0, "retained_earnings": 7334000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 26000000.0, "accrued_taxes_current": 484000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-26-000067" ], "value_sources": { "cash": [ "10-Q:0001868275-26-000067" ], "receivables": [ "10-Q:0001868275-26-000067" ], "inventory": [ "10-Q:0001868275-26-000067" ], "current_assets": [ "10-Q:0001868275-26-000067" ], "ppe_net": [ "10-Q:0001868275-26-000067" ], "goodwill": [ "10-Q:0001868275-26-000067" ], "total_assets": [ "10-Q:0001868275-26-000067" ], "accounts_payable": [ "10-Q:0001868275-26-000067" ], "short_term_borrowings": [ "10-Q:0001868275-26-000067" ], "debt_current": [ "10-Q:0001868275-26-000067" ], "current_liabilities": [ "10-Q:0001868275-26-000067" ], "long_term_debt": [ "10-Q:0001868275-26-000067" ], "total_liabilities": [ "10-Q:0001868275-26-000067" ], "equity_parent": [ "10-Q:0001868275-26-000067" ], "nci": [ "10-Q:0001868275-26-000067" ], "equity_total": [ "10-Q:0001868275-26-000067" ], "liabilities_and_equity": [ "10-Q:0001868275-26-000067" ], "shares_outstanding": [ "10-Q:0001868275-26-000067" ], "retained_earnings": [ "10-Q:0001868275-26-000067" ], "equity_method_investments": [ "10-Q:0001868275-26-000067" ], "accrued_taxes_current": [ "10-Q:0001868275-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 697000000.0, "short_term_investments": null, "receivables": 4661000000.0, "inventory": 3368000000.0, "current_assets": 18965000000.0, "ppe_net": 41228000000.0, "goodwill": 11527000000.0, "intangibles": null, "total_assets": 98253000000.0, "accounts_payable": 2458000000.0, "short_term_borrowings": 5226000000.0, "debt_current": 363000000.0, "current_liabilities": 13032000000.0, "long_term_debt": 19111000000.0, "total_liabilities": 65931000000.0, "temporary_equity": null, "equity_parent": 31977000000.0, "nci": 345000000.0, "equity_total": 32322000000.0, "liabilities_and_equity": 98253000000.0, "shares_outstanding": 355000000.0, "retained_earnings": 7692000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 45000000.0, "accrued_taxes_current": 395000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001868275-26-000104" ], "value_sources": { "cash": [ "10-Q:0001868275-26-000104" ], "receivables": [ "10-Q:0001868275-26-000104" ], "inventory": [ "10-Q:0001868275-26-000104" ], "current_assets": [ "10-Q:0001868275-26-000104" ], "ppe_net": [ "10-Q:0001868275-26-000104" ], "goodwill": [ "10-Q:0001868275-26-000104" ], "total_assets": [ "10-Q:0001868275-26-000104" ], "accounts_payable": [ "10-Q:0001868275-26-000104" ], "short_term_borrowings": [ "10-Q:0001868275-26-000104" ], "debt_current": [ "10-Q:0001868275-26-000104" ], "current_liabilities": [ "10-Q:0001868275-26-000104" ], "long_term_debt": [ "10-Q:0001868275-26-000104" ], "total_liabilities": [ "10-Q:0001868275-26-000104" ], "equity_parent": [ "10-Q:0001868275-26-000104" ], "nci": [ "10-Q:0001868275-26-000104" ], "equity_total": [ "10-Q:0001868275-26-000104" ], "liabilities_and_equity": [ "10-Q:0001868275-26-000104" ], "shares_outstanding": [ "10-Q:0001868275-26-000104" ], "retained_earnings": [ "10-Q:0001868275-26-000104" ], "equity_method_investments": [ "10-Q:0001868275-26-000104" ], "accrued_taxes_current": [ "10-Q:0001868275-26-000104" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1351000000.0, "cfi": 404000000.0, "cff": -635000000.0, "capex": 410000000.0, "d_and_a": 602000000.0, "sbc": 14000000.0, "dividends_paid": 46000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 270000000.0, "amortisation_intangibles": 10000000.0, "goodwill_impairment": null, "deferred_tax": -307000000.0, "change_receivables": 78000000.0, "change_inventories": -82000000.0, "change_payables": 36000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0001868275-22-000044", "10-Q:0001868275-23-000032" ], "value_sources": { "cfo": [ "10-Q:0001868275-23-000032" ], "cfi": [ "10-Q:0001868275-23-000032" ], "cff": [ "10-Q:0001868275-23-000032" ], "capex": [ "10-Q:0001868275-23-000032" ], "d_and_a": [ "10-Q:0001868275-23-000032" ], "sbc": [ "10-Q:0001868275-22-000044" ], "dividends_paid": [ "10-Q:0001868275-23-000032" ], "buybacks": [ "10-Q:0001868275-23-000032" ], "depreciation": [ "10-Q:0001868275-23-000032" ], "amortisation_intangibles": [ "10-Q:0001868275-23-000032" ], "deferred_tax": [ "10-Q:0001868275-23-000032" ], "change_receivables": [ "10-Q:0001868275-23-000032" ], "change_inventories": [ "10-Q:0001868275-23-000032" ], "change_payables": [ "10-Q:0001868275-23-000032" ], "proceeds_debt_issuance": [ "10-Q:0001868275-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": -88000000.0, "cfi": 297000000.0, "cff": -979000000.0, "capex": 390000000.0, "d_and_a": 605000000.0, "sbc": 18000000.0, "dividends_paid": 47000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 272000000.0, "amortisation_intangibles": 5000000.0, "goodwill_impairment": null, "deferred_tax": -400000000.0, "change_receivables": -138000000.0, "change_inventories": 170000000.0, "change_payables": 349000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4000000.0 }, "sources": [ "10-Q:0001868275-22-000067", "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "value_sources": { "cfo": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "cfi": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "cff": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "capex": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "d_and_a": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "sbc": [ "10-Q:0001868275-22-000067" ], "dividends_paid": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "buybacks": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "depreciation": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "amortisation_intangibles": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "deferred_tax": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "change_receivables": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "change_inventories": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "change_payables": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ], "proceeds_debt_issuance": [ "10-Q:0001868275-23-000032", "10-Q:0001868275-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": -1194000000.0, "cfi": 1170000000.0, "cff": 401000000.0, "capex": 290000000.0, "d_and_a": 603000000.0, "sbc": 53000000.0, "dividends_paid": 46000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 256000000.0, "amortisation_intangibles": 5000000.0, "goodwill_impairment": null, "deferred_tax": -208000000.0, "change_receivables": 210000000.0, "change_inventories": 78000000.0, "change_payables": 404000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-Q:0001868275-22-000094", "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "value_sources": { "cfo": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "cfi": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "cff": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "capex": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "d_and_a": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "sbc": [ "10-Q:0001868275-22-000094" ], "dividends_paid": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "buybacks": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "depreciation": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "amortisation_intangibles": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "deferred_tax": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "change_receivables": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "change_inventories": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "change_payables": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ], "proceeds_debt_issuance": [ "10-Q:0001868275-23-000064", "10-Q:0001868275-23-000080" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": -2422000000.0, "cfi": 1233000000.0, "cff": 414000000.0, "capex": 599000000.0, "d_and_a": 617000000.0, "sbc": 31000000.0, "dividends_paid": 46000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 267000000.0, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": 272000000.0, "change_receivables": 718000000.0, "change_inventories": 62000000.0, "change_payables": 353000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-K:0001868275-24-000014", "10-Q:0001868275-22-000094", "10-Q:0001868275-23-000080" ], "value_sources": { "cfo": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "cfi": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "cff": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "capex": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "d_and_a": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "sbc": [ "10-K:0001868275-24-000014", "10-Q:0001868275-22-000094" ], "dividends_paid": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "buybacks": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "depreciation": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "amortisation_intangibles": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "deferred_tax": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "change_receivables": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "change_inventories": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "change_payables": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ], "proceeds_debt_issuance": [ "10-K:0001868275-24-000014", "10-Q:0001868275-23-000080" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -934000000.0, "cfi": 219000000.0, "cff": 523000000.0, "capex": 660000000.0, "d_and_a": 605000000.0, "sbc": null, "dividends_paid": 93000000.0, "buybacks": 231000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 262000000.0, "amortisation_intangibles": 5000000.0, "goodwill_impairment": null, "deferred_tax": -33000000.0, "change_receivables": -513000000.0, "change_inventories": -168000000.0, "change_payables": -1516000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1353000000.0 }, "sources": [ "10-Q:0001868275-24-000026" ], "value_sources": { "cfo": [ "10-Q:0001868275-24-000026" ], "cfi": [ "10-Q:0001868275-24-000026" ], "cff": [ "10-Q:0001868275-24-000026" ], "capex": [ "10-Q:0001868275-24-000026" ], "d_and_a": [ "10-Q:0001868275-24-000026" ], "dividends_paid": [ "10-Q:0001868275-24-000026" ], "buybacks": [ "10-Q:0001868275-24-000026" ], "depreciation": [ "10-Q:0001868275-24-000026" ], "amortisation_intangibles": [ "10-Q:0001868275-24-000026" ], "deferred_tax": [ "10-Q:0001868275-24-000026" ], "change_receivables": [ "10-Q:0001868275-24-000026" ], "change_inventories": [ "10-Q:0001868275-24-000026" ], "change_payables": [ "10-Q:0001868275-24-000026" ], "proceeds_debt_issuance": [ "10-Q:0001868275-24-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": -192000000.0, "cfi": -48000000.0, "cff": 229000000.0, "capex": 676000000.0, "d_and_a": 614000000.0, "sbc": null, "dividends_paid": 92000000.0, "buybacks": 268000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 269000000.0, "amortisation_intangibles": 6000000.0, "goodwill_impairment": null, "deferred_tax": 222000000.0, "change_receivables": -785000000.0, "change_inventories": 44000000.0, "change_payables": -209000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 438000000.0 }, "sources": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "value_sources": { "cfo": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "cfi": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "cff": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "capex": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "d_and_a": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "dividends_paid": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "buybacks": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "depreciation": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "amortisation_intangibles": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "deferred_tax": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "change_receivables": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "change_inventories": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "change_payables": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ], "proceeds_debt_issuance": [ "10-Q:0001868275-24-000026", "10-Q:0001868275-24-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": -993000000.0, "cfi": 2008000000.0, "cff": 637000000.0, "capex": 399000000.0, "d_and_a": 621000000.0, "sbc": null, "dividends_paid": 92000000.0, "buybacks": 251000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 260000000.0, "amortisation_intangibles": 6000000.0, "goodwill_impairment": null, "deferred_tax": 0.0, "change_receivables": 356000000.0, "change_inventories": 34000000.0, "change_payables": 199000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1401000000.0 }, "sources": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "value_sources": { "cfo": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "cfi": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "cff": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "capex": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "d_and_a": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "dividends_paid": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "buybacks": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "depreciation": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "amortisation_intangibles": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "deferred_tax": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "change_receivables": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "change_inventories": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "change_payables": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ], "proceeds_debt_issuance": [ "10-Q:0001868275-24-000054", "10-Q:0001868275-24-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": -3182000000.0, "cfi": 852000000.0, "cff": 807000000.0, "capex": 687000000.0, "d_and_a": 674000000.0, "sbc": null, "dividends_paid": 89000000.0, "buybacks": 242000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 282000000.0, "amortisation_intangibles": 41000000.0, "goodwill_impairment": null, "deferred_tax": 62000000.0, "change_receivables": 546000000.0, "change_inventories": 30000000.0, "change_payables": 196000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "value_sources": { "cfo": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "cfi": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "cff": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "capex": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "d_and_a": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "dividends_paid": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "buybacks": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "depreciation": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "amortisation_intangibles": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "deferred_tax": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "change_receivables": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "change_inventories": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "change_payables": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ], "proceeds_debt_issuance": [ "10-K:0001868275-25-000023", "10-Q:0001868275-24-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -723000000.0, "cfi": 830000000.0, "cff": 84000000.0, "capex": 738000000.0, "d_and_a": 694000000.0, "sbc": null, "dividends_paid": 112000000.0, "buybacks": 499000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 300000000.0, "amortisation_intangibles": 6000000.0, "goodwill_impairment": null, "deferred_tax": 9000000.0, "change_receivables": -464000000.0, "change_inventories": -114000000.0, "change_payables": -382000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 900000000.0 }, "sources": [ "10-Q:0001868275-25-000044" ], "value_sources": { "cfo": [ "10-Q:0001868275-25-000044" ], "cfi": [ "10-Q:0001868275-25-000044" ], "cff": [ "10-Q:0001868275-25-000044" ], "capex": [ "10-Q:0001868275-25-000044" ], "d_and_a": [ "10-Q:0001868275-25-000044" ], "dividends_paid": [ "10-Q:0001868275-25-000044" ], "buybacks": [ "10-Q:0001868275-25-000044" ], "depreciation": [ "10-Q:0001868275-25-000044" ], "amortisation_intangibles": [ "10-Q:0001868275-25-000044" ], "deferred_tax": [ "10-Q:0001868275-25-000044" ], "change_receivables": [ "10-Q:0001868275-25-000044" ], "change_inventories": [ "10-Q:0001868275-25-000044" ], "change_payables": [ "10-Q:0001868275-25-000044" ], "proceeds_debt_issuance": [ "10-Q:0001868275-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": -613000000.0, "cfi": 1820000000.0, "cff": -1469000000.0, "capex": 546000000.0, "d_and_a": 694000000.0, "sbc": null, "dividends_paid": 110000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 290000000.0, "amortisation_intangibles": 6000000.0, "goodwill_impairment": null, "deferred_tax": 182000000.0, "change_receivables": -307000000.0, "change_inventories": 56000000.0, "change_payables": 175000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "value_sources": { "cfo": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "cfi": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "cff": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "capex": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "d_and_a": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "dividends_paid": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "buybacks": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "depreciation": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "amortisation_intangibles": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "deferred_tax": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "change_receivables": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "change_inventories": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "change_payables": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ], "proceeds_debt_issuance": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-25-000073" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": -112000000.0, "cfi": 2406000000.0, "cff": -795000000.0, "capex": 552000000.0, "d_and_a": 661000000.0, "sbc": null, "dividends_paid": 111000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 260000000.0, "amortisation_intangibles": 6000000.0, "goodwill_impairment": null, "deferred_tax": 167000000.0, "change_receivables": -312000000.0, "change_inventories": 27000000.0, "change_payables": 169000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "value_sources": { "cfo": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "cfi": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "cff": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "capex": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "d_and_a": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "dividends_paid": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "buybacks": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "depreciation": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "amortisation_intangibles": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "deferred_tax": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_receivables": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_inventories": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_payables": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "proceeds_debt_issuance": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": -1016000000.0, "cfi": 2372000000.0, "cff": -109000000.0, "capex": 729000000.0, "d_and_a": 651000000.0, "sbc": null, "dividends_paid": 111000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 251000000.0, "amortisation_intangibles": 4000000.0, "goodwill_impairment": null, "deferred_tax": -136000000.0, "change_receivables": 395000000.0, "change_inventories": 130000000.0, "change_payables": 1159000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 20000000.0 }, "sources": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "value_sources": { "cfo": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "cfi": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "cff": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "capex": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "d_and_a": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "dividends_paid": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "buybacks": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "depreciation": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "amortisation_intangibles": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "deferred_tax": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_receivables": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_inventories": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_payables": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "proceeds_debt_issuance": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 107000000.0, "cfi": -886000000.0, "cff": -408000000.0, "capex": 806000000.0, "d_and_a": 640000000.0, "sbc": null, "dividends_paid": 122000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 243000000.0, "amortisation_intangibles": 5000000.0, "goodwill_impairment": null, "deferred_tax": -98000000.0, "change_receivables": 15000000.0, "change_inventories": -98000000.0, "change_payables": -290000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-26-000067" ], "value_sources": { "cfo": [ "10-Q:0001868275-26-000067" ], "cfi": [ "10-Q:0001868275-26-000067" ], "cff": [ "10-Q:0001868275-26-000067" ], "capex": [ "10-Q:0001868275-26-000067" ], "d_and_a": [ "10-Q:0001868275-26-000067" ], "dividends_paid": [ "10-Q:0001868275-26-000067" ], "buybacks": [ "10-Q:0001868275-25-000044" ], "depreciation": [ "10-Q:0001868275-26-000067" ], "amortisation_intangibles": [ "10-Q:0001868275-26-000067" ], "deferred_tax": [ "10-Q:0001868275-26-000067" ], "change_receivables": [ "10-Q:0001868275-26-000067" ], "change_inventories": [ "10-Q:0001868275-26-000067" ], "change_payables": [ "10-Q:0001868275-26-000067" ], "proceeds_debt_issuance": [ "10-Q:0001868275-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1477000000.0, "cfi": -872000000.0, "cff": -485000000.0, "capex": 767000000.0, "d_and_a": 660000000.0, "sbc": null, "dividends_paid": 122000000.0, "buybacks": 400000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 249000000.0, "amortisation_intangibles": 5000000.0, "goodwill_impairment": null, "deferred_tax": 112000000.0, "change_receivables": -223000000.0, "change_inventories": 81000000.0, "change_payables": 61000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "value_sources": { "cfo": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "cfi": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "cff": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "capex": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "d_and_a": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "dividends_paid": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "buybacks": [ "10-Q:0001868275-25-000044", "10-Q:0001868275-26-000104" ], "depreciation": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "amortisation_intangibles": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "deferred_tax": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_receivables": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_inventories": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_payables": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "proceeds_debt_issuance": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1848000000.0, "cfi": -463000000.0, "cff": 644000000.0, "capex": 390000000.0, "d_and_a": 645000000.0, "sbc": null, "dividends_paid": 121000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 237000000.0, "amortisation_intangibles": 4000000.0, "goodwill_impairment": null, "deferred_tax": 234000000.0, "change_receivables": 392000000.0, "change_inventories": 79000000.0, "change_payables": 204000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "value_sources": { "cfo": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "cfi": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "cff": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "capex": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "d_and_a": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "dividends_paid": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "buybacks": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "depreciation": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "amortisation_intangibles": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "deferred_tax": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_receivables": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_inventories": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "change_payables": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ], "proceeds_debt_issuance": [ "10-Q:0001868275-25-000073", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 805000000.0, "cfi": -977000000.0, "cff": -171000000.0, "capex": 986000000.0, "d_and_a": 656000000.0, "sbc": null, "dividends_paid": 121000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 238000000.0, "amortisation_intangibles": 4000000.0, "goodwill_impairment": null, "deferred_tax": 25000000.0, "change_receivables": 179000000.0, "change_inventories": 72000000.0, "change_payables": 341000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "value_sources": { "cfo": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "cfi": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "cff": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "capex": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "d_and_a": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "dividends_paid": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "buybacks": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "depreciation": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "amortisation_intangibles": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "deferred_tax": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_receivables": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_inventories": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "change_payables": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ], "proceeds_debt_issuance": [ "10-K:0001868275-26-000032", "10-Q:0001868275-25-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 425000000.0, "cfi": -3732000000.0, "cff": 730000000.0, "capex": 1275000000.0, "d_and_a": 1202000000.0, "sbc": null, "dividends_paid": 155000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 436000000.0, "amortisation_intangibles": 7000000.0, "goodwill_impairment": null, "deferred_tax": 440000000.0, "change_receivables": -323000000.0, "change_inventories": -106000000.0, "change_payables": -1377000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2770000000.0 }, "sources": [ "10-Q:0001868275-26-000067" ], "value_sources": { "cfo": [ "10-Q:0001868275-26-000067" ], "cfi": [ "10-Q:0001868275-26-000067" ], "cff": [ "10-Q:0001868275-26-000067" ], "capex": [ "10-Q:0001868275-26-000067" ], "d_and_a": [ "10-Q:0001868275-26-000067" ], "dividends_paid": [ "10-Q:0001868275-26-000067" ], "depreciation": [ "10-Q:0001868275-26-000067" ], "amortisation_intangibles": [ "10-Q:0001868275-26-000067" ], "deferred_tax": [ "10-Q:0001868275-26-000067" ], "change_receivables": [ "10-Q:0001868275-26-000067" ], "change_inventories": [ "10-Q:0001868275-26-000067" ], "change_payables": [ "10-Q:0001868275-26-000067" ], "proceeds_debt_issuance": [ "10-Q:0001868275-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1128000000.0, "cfi": -1369000000.0, "cff": 147000000.0, "capex": 1246000000.0, "d_and_a": 1166000000.0, "sbc": null, "dividends_paid": 154000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 434000000.0, "amortisation_intangibles": 9000000.0, "goodwill_impairment": null, "deferred_tax": 300000000.0, "change_receivables": 16000000.0, "change_inventories": 169000000.0, "change_payables": 100000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2231000000.0 }, "sources": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "value_sources": { "cfo": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "cfi": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "cff": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "capex": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "d_and_a": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "dividends_paid": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "depreciation": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "amortisation_intangibles": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "deferred_tax": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_receivables": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_inventories": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "change_payables": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ], "proceeds_debt_issuance": [ "10-Q:0001868275-26-000067", "10-Q:0001868275-26-000104" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": -1338000000.0, "cfi": 3282000000.0, "cff": -1695000000.0, "capex": 1329000000.0, "d_and_a": 4540000000.0, "sbc": 47000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": 275000000.0, "taxes_paid": 426000000.0, "depreciation": 2954000000.0, "amortisation_intangibles": 80000000.0, "goodwill_impairment": null, "deferred_tax": -205000000.0, "change_receivables": 616000000.0, "change_inventories": 68000000.0, "change_payables": 346000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 152000000.0 }, "sources": [ "10-K:0001868275-24-000014" ], "value_sources": { "cfo": [ "10-K:0001868275-24-000014" ], "cfi": [ "10-K:0001868275-24-000014" ], "cff": [ "10-K:0001868275-24-000014" ], "capex": [ "10-K:0001868275-24-000014" ], "d_and_a": [ "10-K:0001868275-24-000014" ], "sbc": [ "10-K:0001868275-24-000014" ], "dividends_paid": [ "10-K:0001868275-24-000014" ], "buybacks": [ "10-K:0001868275-24-000014" ], "interest_paid": [ "10-K:0001868275-24-000014" ], "taxes_paid": [ "10-K:0001868275-24-000014" ], "depreciation": [ "10-K:0001868275-24-000014" ], "amortisation_intangibles": [ "10-K:0001868275-24-000014" ], "deferred_tax": [ "10-K:0001868275-24-000014" ], "change_receivables": [ "10-K:0001868275-24-000014" ], "change_inventories": [ "10-K:0001868275-24-000014" ], "change_payables": [ "10-K:0001868275-24-000014" ], "proceeds_debt_issuance": [ "10-K:0001868275-24-000014" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": -2353000000.0, "cfi": 3104000000.0, "cff": -799000000.0, "capex": 1689000000.0, "d_and_a": 2427000000.0, "sbc": 116000000.0, "dividends_paid": 185000000.0, "buybacks": 0.0, "interest_paid": 230000000.0, "taxes_paid": 287000000.0, "depreciation": 1065000000.0, "amortisation_intangibles": 61000000.0, "goodwill_impairment": null, "deferred_tax": -643000000.0, "change_receivables": 868000000.0, "change_inventories": 228000000.0, "change_payables": 1142000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 14000000.0 }, "sources": [ "10-K:0001868275-25-000023" ], "value_sources": { "cfo": [ "10-K:0001868275-25-000023" ], "cfi": [ "10-K:0001868275-25-000023" ], "cff": [ "10-K:0001868275-25-000023" ], "capex": [ "10-K:0001868275-25-000023" ], "d_and_a": [ "10-K:0001868275-25-000023" ], "sbc": [ "10-K:0001868275-25-000023" ], "dividends_paid": [ "10-K:0001868275-25-000023" ], "buybacks": [ "10-K:0001868275-25-000023" ], "interest_paid": [ "10-K:0001868275-25-000023" ], "taxes_paid": [ "10-K:0001868275-25-000023" ], "depreciation": [ "10-K:0001868275-25-000023" ], "amortisation_intangibles": [ "10-K:0001868275-25-000023" ], "deferred_tax": [ "10-K:0001868275-25-000023" ], "change_receivables": [ "10-K:0001868275-25-000023" ], "change_inventories": [ "10-K:0001868275-25-000023" ], "change_payables": [ "10-K:0001868275-25-000023" ], "proceeds_debt_issuance": [ "10-K:0001868275-25-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": -5301000000.0, "cfi": 3031000000.0, "cff": 2196000000.0, "capex": 2422000000.0, "d_and_a": 2514000000.0, "sbc": 178000000.0, "dividends_paid": 366000000.0, "buybacks": 992000000.0, "interest_paid": 264000000.0, "taxes_paid": 466000000.0, "depreciation": 1073000000.0, "amortisation_intangibles": 23000000.0, "goodwill_impairment": null, "deferred_tax": 251000000.0, "change_receivables": -396000000.0, "change_inventories": -60000000.0, "change_payables": -1330000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3195000000.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "cfo": [ "10-K:0001868275-26-000032" ], "cfi": [ "10-K:0001868275-26-000032" ], "cff": [ "10-K:0001868275-26-000032" ], "capex": [ "10-K:0001868275-26-000032" ], "d_and_a": [ "10-K:0001868275-26-000032" ], "sbc": [ "10-K:0001868275-26-000032" ], "dividends_paid": [ "10-K:0001868275-26-000032" ], "buybacks": [ "10-K:0001868275-26-000032" ], "interest_paid": [ "10-K:0001868275-26-000032" ], "taxes_paid": [ "10-K:0001868275-26-000032" ], "depreciation": [ "10-K:0001868275-26-000032" ], "amortisation_intangibles": [ "10-K:0001868275-26-000032" ], "deferred_tax": [ "10-K:0001868275-26-000032" ], "change_receivables": [ "10-K:0001868275-26-000032" ], "change_inventories": [ "10-K:0001868275-26-000032" ], "change_payables": [ "10-K:0001868275-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": -2464000000.0, "cfi": 7428000000.0, "cff": -2289000000.0, "capex": 2565000000.0, "d_and_a": 2700000000.0, "sbc": 332000000.0, "dividends_paid": 444000000.0, "buybacks": 999000000.0, "interest_paid": 375000000.0, "taxes_paid": 436000000.0, "depreciation": 1101000000.0, "amortisation_intangibles": 22000000.0, "goodwill_impairment": null, "deferred_tax": 222000000.0, "change_receivables": -688000000.0, "change_inventories": 99000000.0, "change_payables": 1121000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 920000000.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "cfo": [ "10-K:0001868275-26-000032" ], "cfi": [ "10-K:0001868275-26-000032" ], "cff": [ "10-K:0001868275-26-000032" ], "capex": [ "10-K:0001868275-26-000032" ], "d_and_a": [ "10-K:0001868275-26-000032" ], "sbc": [ "10-K:0001868275-26-000032" ], "dividends_paid": [ "10-K:0001868275-26-000032" ], "buybacks": [ "10-K:0001868275-26-000032" ], "interest_paid": [ "10-K:0001868275-26-000032" ], "taxes_paid": [ "10-K:0001868275-26-000032" ], "depreciation": [ "10-K:0001868275-26-000032" ], "amortisation_intangibles": [ "10-K:0001868275-26-000032" ], "deferred_tax": [ "10-K:0001868275-26-000032" ], "change_receivables": [ "10-K:0001868275-26-000032" ], "change_inventories": [ "10-K:0001868275-26-000032" ], "change_payables": [ "10-K:0001868275-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4237000000.0, "cfi": -3198000000.0, "cff": -420000000.0, "capex": 2949000000.0, "d_and_a": 2601000000.0, "sbc": 385000000.0, "dividends_paid": 486000000.0, "buybacks": 400000000.0, "interest_paid": 412000000.0, "taxes_paid": 446000000.0, "depreciation": 967000000.0, "amortisation_intangibles": 18000000.0, "goodwill_impairment": null, "deferred_tax": 273000000.0, "change_receivables": 363000000.0, "change_inventories": 134000000.0, "change_payables": 316000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001868275-26-000032" ], "value_sources": { "cfo": [ "10-K:0001868275-26-000032" ], "cfi": [ "10-K:0001868275-26-000032" ], "cff": [ "10-K:0001868275-26-000032" ], "capex": [ "10-K:0001868275-26-000032" ], "d_and_a": [ "10-K:0001868275-26-000032" ], "sbc": [ "10-K:0001868275-26-000032" ], "dividends_paid": [ "10-K:0001868275-26-000032" ], "buybacks": [ "10-K:0001868275-26-000032" ], "interest_paid": [ "10-K:0001868275-26-000032" ], "taxes_paid": [ "10-K:0001868275-26-000032" ], "depreciation": [ "10-K:0001868275-26-000032" ], "amortisation_intangibles": [ "10-K:0001868275-26-000032" ], "deferred_tax": [ "10-K:0001868275-26-000032" ], "change_receivables": [ "10-K:0001868275-26-000032" ], "change_inventories": [ "10-K:0001868275-26-000032" ], "change_payables": [ "10-K:0001868275-26-000032" ], "proceeds_debt_issuance": [ "10-K:0001868275-26-000032" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001868275-23-000014": { "kind": "filing", "form": "10-K", "accession": "0001868275-23-000014", "report_date": "2022-12-31", "filed": "2023-02-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000014/ceg-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000014/" }, "10-K:0001868275-24-000014": { "kind": "filing", "form": "10-K", "accession": "0001868275-24-000014", "report_date": "2023-12-31", "filed": "2024-02-27", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000014/ceg-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000014/" }, "10-K:0001868275-25-000023": { "kind": "filing", "form": "10-K", "accession": "0001868275-25-000023", "report_date": "2024-12-31", "filed": "2025-02-18", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000023/ceg-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000023/" }, "10-K:0001868275-26-000032": { "kind": "filing", "form": "10-K", "accession": "0001868275-26-000032", "report_date": "2025-12-31", "filed": "2026-02-24", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000032/ceg-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000032/" }, "10-Q:0001868275-22-000044": { "kind": "filing", "form": "10-Q", "accession": "0001868275-22-000044", "report_date": "2022-03-31", "filed": "2022-05-12", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000044/ceg-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000044/" }, "10-Q:0001868275-22-000067": { "kind": "filing", "form": "10-Q", "accession": "0001868275-22-000067", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000067/ceg-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000067/" }, "10-Q:0001868275-22-000094": { "kind": "filing", "form": "10-Q", "accession": "0001868275-22-000094", "report_date": "2022-09-30", "filed": "2022-11-08", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000094/ceg-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827522000094/" }, "10-Q:0001868275-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0001868275-23-000032", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000032/ceg-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000032/" }, "10-Q:0001868275-23-000064": { "kind": "filing", "form": "10-Q", "accession": "0001868275-23-000064", "report_date": "2023-06-30", "filed": "2023-08-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000064/ceg-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000064/" }, "10-Q:0001868275-23-000080": { "kind": "filing", "form": "10-Q", "accession": "0001868275-23-000080", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000080/ceg-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827523000080/" }, "10-Q:0001868275-24-000026": { "kind": "filing", "form": "10-Q", "accession": "0001868275-24-000026", "report_date": "2024-03-31", "filed": "2024-05-09", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000026/ceg-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000026/" }, "10-Q:0001868275-24-000054": { "kind": "filing", "form": "10-Q", "accession": "0001868275-24-000054", "report_date": "2024-06-30", "filed": "2024-08-06", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000054/ceg-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000054/" }, "10-Q:0001868275-24-000069": { "kind": "filing", "form": "10-Q", "accession": "0001868275-24-000069", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000069/ceg-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827524000069/" }, "10-Q:0001868275-25-000044": { "kind": "filing", "form": "10-Q", "accession": "0001868275-25-000044", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000044/ceg-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000044/" }, "10-Q:0001868275-25-000073": { "kind": "filing", "form": "10-Q", "accession": "0001868275-25-000073", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000073/ceg-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000073/" }, "10-Q:0001868275-25-000092": { "kind": "filing", "form": "10-Q", "accession": "0001868275-25-000092", "report_date": "2025-09-30", "filed": "2025-11-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000092/ceg-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827525000092/" }, "10-Q:0001868275-26-000067": { "kind": "filing", "form": "10-Q", "accession": "0001868275-26-000067", "report_date": "2026-03-31", "filed": "2026-05-11", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000067/ceg-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000067/" }, "10-Q:0001868275-26-000104": { "kind": "filing", "form": "10-Q", "accession": "0001868275-26-000104", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000104/ceg-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000186827526000104/" }, "8-K:0001104659-26-001780": { "kind": "filing", "form": "8-K", "accession": "0001104659-26-001780", "report_date": "2026-01-07", "filed": "2026-01-07", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1868275/000110465926001780/tm2532248d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1868275/000110465926001780/" } }, "restatements": [ { "period": "FY2022", "item": "dps_declared", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 0.14, "source": "10-K:0001868275-23-000014", "filed": "2023-02-16" }, "latest": { "value": 0.141, "source": "10-K:0001868275-24-000014", "filed": "2024-02-27" }, "used": { "value": 0.141, "source": "10-K:0001868275-24-000014", "filed": "2024-02-27" } }, { "period": "FY2023 Q1", "item": "dps_declared", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 0.28, "source": "10-Q:0001868275-23-000032", "filed": "2023-05-04" }, "latest": { "value": 0.282, "source": "10-Q:0001868275-24-000069", "filed": "2024-11-04" }, "used": { "value": 0.282, "source": "10-Q:0001868275-24-000026", "filed": "2024-05-09" } }, { "period": "FY2023 Q2", "item": "dps_declared", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 0.28, "source": "10-Q:0001868275-23-000064", "filed": "2023-08-03" }, "latest": { "value": 0.282, "source": "10-Q:0001868275-24-000069", "filed": "2024-11-04" }, "used": { "value": 0.282, "source": "10-Q:0001868275-24-000054", "filed": "2024-08-06" } }, { "period": "FY2023 Q3", "item": "dps_declared", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.28, "source": "10-Q:0001868275-23-000080", "filed": "2023-11-06" }, "latest": { "value": 0.282, "source": "10-Q:0001868275-24-000069", "filed": "2024-11-04" }, "used": { "value": 0.282, "source": "10-Q:0001868275-24-000069", "filed": "2024-11-04" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 58000000.0, "source": "10-K:0001868275-24-000014", "filed": "2024-02-27" }, "latest": { "value": 23000000.0, "source": "10-K:0001868275-26-000032", "filed": "2026-02-24" }, "used": { "value": 58000000.0, "source": "10-K:0001868275-25-000023", "filed": "2025-02-18" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 60000000.0, "source": "10-K:0001868275-25-000023", "filed": "2025-02-18" }, "latest": { "value": 22000000.0, "source": "10-K:0001868275-26-000032", "filed": "2026-02-24" }, "used": { "value": 22000000.0, "source": "10-K:0001868275-26-000032", "filed": "2026-02-24" } }, { "period": "FY2024 Q4", "item": "receivables", "start": null, "end": "2024-12-31", "first": { "value": 3116000000.0, "source": "10-K:0001868275-25-000023", "filed": "2025-02-18" }, "latest": { "value": 3718000000.0, "source": "10-K:0001868275-26-000032", "filed": "2026-02-24" }, "used": { "value": 3718000000.0, "source": "10-K:0001868275-26-000032", "filed": "2026-02-24" } } ], "withheld": [], "events": [ { "id": "acquisition:2026-01-07:8-K:0001104659-26-001780", "type": "acquisition", "date": "2026-01-07", "fiscal_period": "FY2026 Q1", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-26-001780" ] }, { "id": "name_change:2021-11-12:sec.former_name", "type": "name_change", "date": "2021-11-12", "fiscal_period": null, "text": "Changed its name from Constellation Newholdco, Inc. to Constellation Energy Corporation.", "counterparty": null, "amount": null, "sources": [] } ] }