2023 Q3 Form 10-Q Financial Statement
#000132440423000019 Filed on August 03, 2023
Income Statement
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
Revenue | $1.273B | $1.775B |
YoY Change | -45.15% | -47.62% |
Cost Of Revenue | $896.0M | $971.0M |
YoY Change | -36.23% | -30.54% |
Gross Profit | $377.0M | $804.0M |
YoY Change | -58.84% | -59.62% |
Gross Profit Margin | 29.62% | 45.3% |
Selling, General & Admin | $68.00M | $71.00M |
YoY Change | 3.03% | -2.74% |
% of Gross Profit | 18.04% | 8.83% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $213.0M | $221.0M |
YoY Change | -3.62% | -0.9% |
% of Gross Profit | 56.5% | 27.49% |
Operating Expenses | $68.00M | $75.00M |
YoY Change | 3.03% | 2.74% |
Operating Profit | $244.0M | $729.0M |
YoY Change | -67.47% | -59.0% |
Interest Expense | $39.00M | $12.00M |
YoY Change | -15.22% | -85.37% |
% of Operating Profit | 15.98% | 1.65% |
Other Income/Expense, Net | $3.000M | $2.000M |
YoY Change | -113.04% | |
Pretax Income | $253.0M | $740.0M |
YoY Change | -63.49% | -56.47% |
Income Tax | $23.00M | $134.0M |
% Of Pretax Income | 9.09% | 18.11% |
Net Earnings | $230.0M | $527.0M |
YoY Change | -57.25% | -60.64% |
Net Earnings / Revenue | 18.07% | 29.69% |
Basic Earnings Per Share | $0.85 | $2.71 |
Diluted Earnings Per Share | $0.85 | $2.70 |
COMMON SHARES | ||
Basic Shares Outstanding | 192.9M shares | 194.9M shares |
Diluted Shares Outstanding | 192.9M shares | 195.0M shares |
Balance Sheet
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $3.254B | $3.219B |
YoY Change | 48.45% | 35.82% |
Cash & Equivalents | $3.254B | $2.792B |
Short-Term Investments | $374.0M | $244.0M |
Other Short-Term Assets | $54.00M | $146.0M |
YoY Change | -38.64% | 94.67% |
Inventory | $318.0M | $319.0M |
Prepaid Expenses | ||
Receivables | $417.0M | $388.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $4.190B | $4.072B |
YoY Change | 13.86% | 8.94% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $6.156B | $6.496B |
YoY Change | -5.29% | -1.9% |
Goodwill | $2.089B | $2.089B |
YoY Change | 0.05% | -0.05% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $32.00M | $72.00M |
YoY Change | -62.79% | -8.86% |
Other Assets | $799.0M | $808.0M |
YoY Change | 22.55% | 21.14% |
Total Long-Term Assets | $9.353B | $9.465B |
YoY Change | -2.57% | -2.27% |
TOTAL ASSETS | ||
Total Short-Term Assets | $4.190B | $4.072B |
Total Long-Term Assets | $9.353B | $9.465B |
Total Assets | $13.54B | $13.54B |
YoY Change | 1.98% | 0.85% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $497.0M | $451.0M |
YoY Change | -30.1% | -44.04% |
Accrued Expenses | $101.0M | $100.0M |
YoY Change | 5.21% | 14.94% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | ||
YoY Change | ||
Total Short-Term Liabilities | $926.0M | $622.0M |
YoY Change | -32.95% | -43.3% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $2.967B | $2.967B |
YoY Change | 0.07% | 0.1% |
Other Long-Term Liabilities | $288.0M | $518.0M |
YoY Change | -55.14% | -23.37% |
Total Long-Term Liabilities | $3.255B | $3.485B |
YoY Change | -9.76% | -4.26% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $926.0M | $622.0M |
Total Long-Term Liabilities | $3.255B | $3.485B |
Total Liabilities | $4.181B | $7.733B |
YoY Change | -16.18% | 63.25% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $4.681B | $4.797B |
YoY Change | 14.53% | 28.64% |
Common Stock | $2.000M | $2.000M |
YoY Change | 0.0% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $151.0M | $226.0M |
YoY Change | -82.5% | -31.72% |
Treasury Stock Shares | ||
Shareholders Equity | $5.723B | $5.804B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $13.54B | $13.54B |
YoY Change | 1.98% | 0.85% |
Cashflow Statement
Concept | 2023 Q3 | 2023 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $230.0M | $527.0M |
YoY Change | -57.25% | -60.64% |
Depreciation, Depletion And Amortization | $213.0M | $221.0M |
YoY Change | -3.62% | -0.9% |
Cash From Operating Activities | $618.0M | $712.0M |
YoY Change | -37.58% | -19.91% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $147.0M | $95.00M |
YoY Change | -177.37% | -243.94% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $3.000M | $2.000M |
YoY Change | 0.0% | -71.43% |
Cash From Investing Activities | -$144.0M | -$93.00M |
YoY Change | -22.99% | 57.63% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -431.0M | -229.0M |
YoY Change | -55.38% | -78.5% |
NET CHANGE | ||
Cash From Operating Activities | 618.0M | 712.0M |
Cash From Investing Activities | -144.0M | -93.00M |
Cash From Financing Activities | -431.0M | -229.0M |
Net Change In Cash | 43.00M | 390.0M |
YoY Change | -126.38% | -265.96% |
FREE CASH FLOW | ||
Cash From Operating Activities | $618.0M | $712.0M |
Capital Expenditures | $147.0M | $95.00M |
Free Cash Flow | $471.0M | $617.0M |
YoY Change | -60.08% | -35.39% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2023Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
1000000 | usd |
CY2023Q2 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
7000000 | usd |
CY2023Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.40 | |
CY2023Q2 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
78000000 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8520000000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7853000000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
1256000000 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
31000000 | usd | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
206000000 | usd | |
cf |
Acquisition Of Treasury Stock Under Employee Stock Plans
AcquisitionOfTreasuryStockUnderEmployeeStockPlans
|
22000000 | usd | |
CY2022Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2023Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
1000000 | usd | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
19000000 | usd | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.80 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
157000000 | usd | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
255000000 | usd | |
CY2023Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
8520000000 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6753000000 | usd |
CY2022Q2 | us-gaap |
Profit Loss
ProfitLoss
|
1339000000 | usd |
CY2022Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-19000000 | usd |
CY2022Q2 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
490000000 | usd |
CY2022Q2 | us-gaap |
Treasury Stock Retired Cost Method Amount
TreasuryStockRetiredCostMethodAmount
|
2000000 | usd |
CY2022Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2022Q2 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
4000000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7514000000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
2390000000 | usd | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-28000000 | usd | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
590000000 | usd | |
us-gaap |
Treasury Stock Retired Cost Method Amount
TreasuryStockRetiredCostMethodAmount
|
0 | usd | |
cf |
Acquisition Of Treasury Stock Under Employee Stock Plans
AcquisitionOfTreasuryStockUnderEmployeeStockPlans
|
23000000 | usd | |
CY2022Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
101000000 | usd | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
22000000 | usd | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.70 | ||
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
147000000 | usd | |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
247000000 | usd | |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
7514000000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
1256000000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
2390000000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
427000000 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
431000000 | usd | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
-53000000 | usd | |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
0 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
19000000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
22000000 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-8000000 | usd | |
cf |
Unrealized Gain Loss On Derivatives Fair Value Adjustment
UnrealizedGainLossOnDerivativesFairValueAdjustment
|
72000000 | usd | |
cf |
Unrealized Gain Loss On Derivatives Fair Value Adjustment
UnrealizedGainLossOnDerivativesFairValueAdjustment
|
50000000 | usd | |
us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
0 | usd | |
us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
152000000 | usd | |
cf |
Gain Loss On Sale Of Carbon Credits
GainLossOnSaleOfCarbonCredits
|
36000000 | usd | |
cf |
Gain Loss On Sale Of Carbon Credits
GainLossOnSaleOfCarbonCredits
|
3000000 | usd | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-1000000 | usd | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
0 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
3000000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-198000000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
239000000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-140000000 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
99000000 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
166000000 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
12000000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-138000000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
223000000 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-220000000 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
-628000000 | usd | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
-29000000 | usd | |
us-gaap |
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
|
64000000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1659000000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2280000000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
164000000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
129000000 | usd | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1000000 | usd | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
1000000 | usd | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
0 | usd | |
us-gaap |
Proceeds From Equity Method Investment Dividends Or Distributions Return Of Capital
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
|
4000000 | usd | |
us-gaap |
Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
|
0 | usd | |
us-gaap |
Payments To Acquire Restricted Investments
PaymentsToAcquireRestrictedInvestments
|
1000000 | usd | |
us-gaap |
Proceeds From Sale Of Restricted Investments
ProceedsFromSaleOfRestrictedInvestments
|
0 | usd | |
us-gaap |
Proceeds From Sale Of Restricted Investments
ProceedsFromSaleOfRestrictedInvestments
|
1000000 | usd | |
cf |
Payments To Acquire Emission Credits
PaymentsToAcquireEmissionCredits
|
0 | usd | |
cf |
Payments To Acquire Emission Credits
PaymentsToAcquireEmissionCredits
|
9000000 | usd | |
cf |
Proceeds From Sale Of Emission Credits
ProceedsFromSaleOfEmissionCredits
|
36000000 | usd | |
cf |
Proceeds From Sale Of Emission Credits
ProceedsFromSaleOfEmissionCredits
|
12000000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-127000000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-121000000 | usd | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
0 | usd | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
507000000 | usd | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | usd | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
4000000 | usd | |
CY2023Q2 | us-gaap |
Revenues
Revenues
|
1775000000 | usd |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
3389000000 | usd |
us-gaap |
Revenues
Revenues
|
3787000000 | usd | |
us-gaap |
Revenues
Revenues
|
6257000000 | usd | |
CY2023Q2 | us-gaap |
Deferred Revenue
DeferredRevenue
|
9000000 | usd |
CY2023Q2 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
845000000 | usd |
CY2023Q2 | cf |
Revenue Remaining Performance Obligation Expected Timingof Satisfaction Percent
RevenueRemainingPerformanceObligationExpectedTimingofSatisfactionPercent
|
0.27 | |
CY2023Q2 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
280000000 | usd |
CY2022Q4 | us-gaap |
Inventory Finished Goods Net Of Reserves
InventoryFinishedGoodsNetOfReserves
|
437000000 | usd |
CY2023Q2 | cf |
Inventory Raw Materials Spare Parts And Supplies Net Of Reserves
InventoryRawMaterialsSparePartsAndSuppliesNetOfReserves
|
39000000 | usd |
CY2022Q4 | cf |
Inventory Raw Materials Spare Parts And Supplies Net Of Reserves
InventoryRawMaterialsSparePartsAndSuppliesNetOfReserves
|
37000000 | usd |
CY2023Q2 | us-gaap |
Inventory Net
InventoryNet
|
319000000 | usd |
CY2022Q4 | us-gaap |
Inventory Net
InventoryNet
|
474000000 | usd |
CY2022Q2 | us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
162000000 | usd |
CY2022Q2 | us-gaap |
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
|
152000000 | usd |
CY2022Q2 | us-gaap |
Restructuring Charges
RestructuringCharges
|
10000000 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
14080000000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
13863000000 | usd |
CY2023Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
7862000000 | usd |
CY2022Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
7426000000 | usd |
CY2023Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6218000000 | usd |
CY2022Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6437000000 | usd |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
63000000 | usd | |
CY2022 | us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
53000000 | usd |
us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
51000000 | usd | |
CY2021 | us-gaap |
Construction In Progress Expenditures Incurred But Not Yet Paid
ConstructionInProgressExpendituresIncurredButNotYetPaid
|
35000000 | usd |
CY2023Q2 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
218000000 | usd |
us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
422000000 | usd | |
CY2022Q2 | us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
219000000 | usd |
us-gaap |
Cost Of Goods And Services Sold Depreciation And Amortization
CostOfGoodsAndServicesSoldDepreciationAndAmortization
|
424000000 | usd | |
cf |
Unrecorded Unconditional Purchase Obligation Percent
UnrecordedUnconditionalPurchaseObligationPercent
|
0.50 | ||
CY2023Q2 | us-gaap |
Cash
Cash
|
183000000 | usd |
CY2023Q2 | us-gaap |
Cash
Cash
|
183000000 | usd |
CY2022Q4 | us-gaap |
Cash
Cash
|
153000000 | usd |
CY2023Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
134000000 | usd |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
740000000 | usd |
CY2023Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.182 | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
758000000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3150000000 | usd | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.241 | ||
CY2023Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.182 | |
CY2023Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
740000000 | usd |
CY2023Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
79000000 | usd |
CY2023Q2 | cf |
Effective Income Tax Rate Reconciliation Period Increasedecrease Due To Noncontrolling Interest
EffectiveIncomeTaxRateReconciliationPeriodIncreasedecreaseDueToNoncontrollingInterest
|
0.021 | |
CY2023Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
79000000 | usd |
CY2022Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.211 | |
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1700000000 | usd |
CY2022Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
174000000 | usd |
CY2022Q2 | cf |
Effective Income Tax Rate Reconciliation Period Increasedecrease Due To Noncontrolling Interest
EffectiveIncomeTaxRateReconciliationPeriodIncreasedecreaseDueToNoncontrollingInterest
|
0.024 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.195 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1560000000 | usd | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
169000000 | usd | |
cf |
Effective Income Tax Rate Reconciliation Period Increasedecrease Due To Noncontrolling Interest
EffectiveIncomeTaxRateReconciliationPeriodIncreasedecreaseDueToNoncontrollingInterest
|
0.023 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.241 | ||
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
3150000000 | usd | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
342000000 | usd | |
cf |
Effective Income Tax Rate Reconciliation Period Increasedecrease Due To Noncontrolling Interest
EffectiveIncomeTaxRateReconciliationPeriodIncreasedecreaseDueToNoncontrollingInterest
|
0.029 | ||
us-gaap |
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
|
-22000000 | usd | |
CY2022Q2 | us-gaap |
Income Tax Reconciliation Tax Contingencies Foreign
IncomeTaxReconciliationTaxContingenciesForeign
|
2000000 | usd |
CY2022Q2 | us-gaap |
Income Tax Examination Interest Expense
IncomeTaxExaminationInterestExpense
|
5000000 | usd |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
224000000 | usd | |
CY2023Q2 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
3000000000 | usd |
CY2023Q2 | us-gaap |
Long Term Debt
LongTermDebt
|
2967000000 | usd |
CY2022Q4 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
3000000000 | usd |
CY2022Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
2965000000 | usd |
CY2023Q2 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
37000000 | usd |
CY2022Q2 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
38000000 | usd |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
74000000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
80000000 | usd | |
CY2023Q2 | cf |
Fee On Financing Agreements Amount
FeeOnFinancingAgreementsAmount
|
2000000 | usd |
CY2022Q2 | cf |
Fee On Financing Agreements Amount
FeeOnFinancingAgreementsAmount
|
2000000 | usd |
cf |
Fee On Financing Agreements Amount
FeeOnFinancingAgreementsAmount
|
4000000 | usd | |
cf |
Fee On Financing Agreements Amount
FeeOnFinancingAgreementsAmount
|
4000000 | usd | |
CY2023Q2 | cf |
Interest On Tax Liabilities
InterestOnTaxLiabilities
|
-2000000 | usd |
CY2022Q2 | cf |
Interest On Tax Liabilities
InterestOnTaxLiabilities
|
42000000 | usd |
cf |
Interest On Tax Liabilities
InterestOnTaxLiabilities
|
0 | usd | |
cf |
Interest On Tax Liabilities
InterestOnTaxLiabilities
|
240000000 | usd | |
CY2023Q2 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
1000000 | usd |
CY2022Q2 | us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
0 | usd |
us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
2000000 | usd | |
us-gaap |
Interest Costs Capitalized Adjustment
InterestCostsCapitalizedAdjustment
|
1000000 | usd | |
CY2023Q2 | us-gaap |
Interest Expense
InterestExpense
|
36000000 | usd |
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
82000000 | usd |
us-gaap |
Interest Expense
InterestExpense
|
76000000 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
323000000 | usd | |
CY2023Q2 | cf |
Notional Nonmonetary Amountof Price Risk Derivative Instruments Not Designatedas Hedging Instruments
NotionalNonmonetaryAmountofPriceRiskDerivativeInstrumentsNotDesignatedasHedgingInstruments
|
43800000 | mmbtu |
CY2022Q4 | cf |
Notional Nonmonetary Amountof Price Risk Derivative Instruments Not Designatedas Hedging Instruments
NotionalNonmonetaryAmountofPriceRiskDerivativeInstrumentsNotDesignatedasHedgingInstruments
|
66300000 | mmbtu |
cf |
Percentage Of Consumption Hedged By Derivatives
PercentageOfConsumptionHedgedByDerivatives
|
0.36 | ||
CY2023Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
0 | usd |
CY2022Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
8000000 | usd |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-46000000 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
58000000 | usd | |
CY2023Q2 | us-gaap |
Derivative Net Liability Position Aggregate Fair Value
DerivativeNetLiabilityPositionAggregateFairValue
|
0 | usd |
CY2022Q4 | us-gaap |
Derivative Net Liability Position Aggregate Fair Value
DerivativeNetLiabilityPositionAggregateFairValue
|
73000000 | usd |
CY2022Q4 | us-gaap |
Derivative Collateral Right To Reclaim Cash
DerivativeCollateralRightToReclaimCash
|
0 | usd |
CY2023Q2 | us-gaap |
Derivative Collateral Right To Reclaim Cash
DerivativeCollateralRightToReclaimCash
|
0 | usd |
CY2021Q4 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
1500000000 | usd |
CY2022Q4 | us-gaap |
Stock Repurchase Program Authorized Amount1
StockRepurchaseProgramAuthorizedAmount1
|
3000000000 | usd |
us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
2300000 | shares | |
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
155000000 | usd | |
us-gaap |
Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
|
6600000 | shares | |
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
590000000 | usd | |
cf |
Stock Repurchase Accrued But Unpaid
StockRepurchaseAccruedButUnpaid
|
14000000 | usd | |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
3389000000 | usd |
CY2022Q2 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1398000000 | usd |
CY2022Q2 | us-gaap |
Gross Profit
GrossProfit
|
1991000000 | usd |
CY2022Q2 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
241000000 | usd |
CY2022Q2 | cf |
Equity In Earnings Of Operating Affiliates
EquityInEarningsOfOperatingAffiliates
|
28000000 | usd |
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1778000000 | usd |
us-gaap |
Revenues
Revenues
|
3787000000 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2120000000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
1667000000 | usd | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
131000000 | usd | |
cf |
Equity In Earnings Of Operating Affiliates
EquityInEarningsOfOperatingAffiliates
|
24000000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1560000000 | usd | |
us-gaap |
Revenues
Revenues
|
6257000000 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2568000000 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
3689000000 | usd | |
us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
307000000 | usd | |
cf |
Equity In Earnings Of Operating Affiliates
EquityInEarningsOfOperatingAffiliates
|
54000000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
3436000000 | usd | |
CY2022Q2 | us-gaap |
Restructuring Settlement And Impairment Provisions
RestructuringSettlementAndImpairmentProvisions
|
162000000 | usd |
CY2023Q2 | ecd |
Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
|
false | |
CY2023Q2 | ecd |
Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
|
false | |
CY2023Q2 | ecd |
Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
|
false | |
CY2023Q2 | ecd |
Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
|
false |