{"schemaVersion":2,"ticker":"CPNG","company":{"ticker":"CPNG","name":"Coupang, Inc.","exchange":"NYSE","cik":1834584,"sic":"5961","sicDescription":"Retail-Catalog & Mail-Order Houses","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.615Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[6273263000,11967339000,18406000000,20583000000,24383000000,30268000000,34534000000],"costOfRevenue":[5240041000,9981102000,15455000000,15873000000,18193000000,21437000000,24393000000],"grossProfit":[1033222000,1986237000,2951000000,4710000000,6190000000,8831000000,10141000000],"operatingExpenses":[1675145000,2502231000,4445000000,4824000000,5721000000,8459000000,9718000000],"operatingIncome":[-641923000,-515994000,-1494000000,-112000000,473000000,436000000,473000000],"pretaxIncome":[-697126000,-462865000,-1542000000,-93000000,584000000,473000000,597000000],"interestExpense":[96907000,107762000,45000000,27000000,48000000,140000000,86000000],"netIncome":[-696885000,-463157000,-1543000000,-92000000,1360000000,154000000,208000000],"dilutedEps":[-39.48,-19.16,-1.08,-0.05,0.75,0.08,0.11],"cash":[1371535000,1251455000,3488000000,3509000000,5243000000,5879000000,6318000000],"currentAssets":[null,2840714000,5636806000,5830000000,7892000000,8994000000,9691000000],"totalAssets":[null,5067332000,8641834000,9513000000,13346000000,15344000000,17787000000],"currentLiabilities":[null,3732710000,4744288000,5063000000,6945000000,7716000000,9357000000],"totalLiabilities":[null,5670583000,6465877000,7099000000,9242000000,11167000000,13164000000],"totalDebt":[null,353342000,283190000,538000000,529000000,988000000,648000000],"equity":[-3532912000,-4069000000,2176000000,2414000000,4089000000,4102000000,4623000000],"temporaryEquity":[null,3465611000,0,0,15000000,75000000,0],"operatingCashFlow":[-311843000,301554000,-411000000,565000000,2652000000,1886000000,1773000000],"capex":[217823000,484630000,674000000,824000000,896000000,879000000,1251000000],"depreciationAndAmortization":[70908000,127519000,201000000,231000000,275000000,433000000,517000000],"dilutedShares":[19463000,29012000,1424000000,1765000000,1803000000,1826000000,1855000000],"totalCosts":[6915186000,12483333000,19900000000,20695000000,23910000000,29832000000,34061000000],"freeCashFlow":[-529666000,-183076000,-1085000000,-259000000,1756000000,1007000000,522000000],"capexOutflow":[-217823000,-484630000,-674000000,-824000000,-896000000,-879000000,-1251000000],"grossMargin":[16.47024841776919,16.59714828835383,16.03281538628708,22.882961667395424,25.38653980232129,29.17602748777587,29.36526321885678],"operatingMargin":[-10.232681142174336,-4.311685329545691,-8.11691839617516,-0.5441383666132245,1.9398761432145348,1.4404651777454738,1.369664678288064],"netMargin":[-11.10881211261189,-3.8701753163338988,-8.383135933934586,-0.4469708011465773,5.577656563999508,0.5087881591119334,0.602304974807436],"ebit":[-600219000,-355103000,-1497000000,-66000000,632000000,613000000,683000000],"currentRatio":[null,0.7610326009789135,1.188124751279855,1.1514912107446178,1.1363570914326855,1.1656298600311041,1.0356952014534573],"netDebt":[null,-898113000,-3204810000,-2971000000,-4714000000,-4891000000,-5670000000],"fcfMargin":[-8.443229623881543,-1.5297970584772438,-5.894816907530153,-1.2583199727930816,7.201738916458187,3.326945949517642,1.5115538310071235],"ebitda":[-529311000,-227584000,-1296000000,165000000,907000000,1046000000,1200000000],"debtToCapital":[null,null,11.515580333361799,18.224932249322492,11.455175400606322,19.410609037328094,12.293682413204325],"returnOnAssets":[null,-9.14005634523256,-22.51048677942918,-1.0135041719467113,11.89903320355221,1.0735447891251308,1.2556216232531467],"returnOnEquity":[22.104954642473448,12.185276546216267,163.0216587427364,-4.008714596949891,41.826849146547744,3.760224636796484,4.767908309455588],"revenueGrowth":[null,90.76737257787535,53.80194377379968,11.827664891883071,18.461837438662965,24.13566829348317,14.09409277124356]}},"quarterly":{"keys":["2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[2413259000,2614080000,3136507000,3803493000,4206860000,4478114000,4644705000,5076321000,5116686000,5037821000,5101334000,5327159000,5801000000,5838000000,6184000000,6561000000,7114000000,7323000000,7866000000,7965000000,7908000000,8524000000,9267000000,8835000000,8504000000,8856000000],"costOfRevenue":[1982964000,2174345000,2669552000,3154241000,3474354000,3819620000,3890178000,4270848000,4073280000,3884028000,3867446000,4048246000,4381000000,4314000000,4618000000,4881000000,5185000000,5181000000,5597000000,5474000000,5592000000,5963000000,6547000000,6291000000,6207000000,6362000000],"grossProfit":[430295000,439735000,466955000,649252000,732506000,658494000,754527000,805473000,1043406000,1153793000,1233888000,1278913000,1420000000,1524000000,1566000000,1680000000,1929000000,2142000000,2269000000,2491000000,2316000000,2561000000,2720000000,2544000000,2297000000,2494000000],"operatingExpenses":[503932000,534953000,683192000,780154000,999822000,1173430000,1069639000,1202109000,1249111000,1220936000,1156468000,1195485000,1313000000,1376000000,1478000000,1549000000,1889000000,2167000000,2160000000,2179000000,2162000000,2412000000,2558000000,2536000000,2539000000,3050000000],"operatingIncome":[-73637000,-95218000,-216237000,-130902000,-267316000,-514936000,-315112000,-396636000,-205705000,-67143000,77420000,83428000,107000000,148000000,88000000,131000000,40000000,-25000000,109000000,312000000,154000000,149000000,162000000,8000000,-242000000,-556000000],"pretaxIncome":[-105230000,-101966000,-172978000,-82691000,-295025000,-518504000,-323911000,-404560000,-209049000,-75151000,97562000,93638000,124000000,171000000,117000000,172000000,59000000,3000000,132000000,279000000,216000000,194000000,165000000,22000000,-255000000,-533000000],"interestExpense":[26515000,26196000,25712000,29339000,24823000,5848000,7376000,6953000,7368000,6143000,6485000,7004000,8000000,13000000,13000000,14000000,27000000,37000000,36000000,40000000,23000000,25000000,22000000,16000000,13000000,25000000],"netIncome":[-105353000,-102050000,-172999000,-82755000,-295033000,-518601000,-323977000,-405389000,-209294000,-75491000,90679000,102106000,91000000,145000000,91000000,1033000000,5000000,-77000000,70000000,156000000,107000000,32000000,95000000,-26000000,-266000000,-570000000],"dilutedEps":[-5.74,-5.81,-5.91,-2.3767703273647016,-0.68,-0.3,-0.19,-0.22513629236040808,-0.12,-0.04,0.05,0.059585271394360276,0.05,0.08,0.05,0.5683084577114428,0,-0.04,0.04,0.07576763485477178,0.06,0.02,0.05,-0.019795808704997312,-0.15,-0.32],"cash":[1680576000,1372866000,1408576000,1251455000,4332799000,4284933000,3928568000,3488000000,3369353000,3107535000,2903052000,3509000000,3792211000,4473193000,4857920000,5243000000,5226000000,5536000000,5822000000,5879000000,6113000000,6796000000,7229000000,6318000000,6301000000,6110000000],"currentAssets":[null,null,null,2840714000,6156409000,6028173000,5911333000,5636806000,5482400000,5161399000,4928041000,5830000000,6114682000,6716778000,7429691000,7892000000,8569000000,8809000000,9212000000,8994000000,9206000000,10176000000,10806000000,9691000000,9363000000,9260000000],"totalAssets":[null,null,null,5067332000,8596558000,8574510000,8587270000,8641834000,8693210000,8425203000,8126661000,9513000000,9710305000,10687013000,11562769000,13346000000,14949000000,15195000000,16342000000,15344000000,15986000000,17831000000,18668000000,17787000000,17399000000,17394000000],"currentLiabilities":[null,null,null,3732710000,3917166000,4535826000,4576868000,4744288000,4494704000,4263328000,4029253000,5063000000,5174130000,5643320000,6505774000,6945000000,7435000000,7858000000,8185000000,7716000000,7911000000,9369000000,10193000000,9357000000,9623000000,10639000000],"totalLiabilities":[null,null,null,5670583000,5321433000,5771881000,6019164000,6465877000,6655949000,6357107000,5954695000,7099000000,7150275000,7911536000,8634392000,9242000000,10750000000,11248000000,12065000000,11167000000,11588000000,13146000000,13927000000,13164000000,13469000000,14407000000],"totalDebt":[null,null,null,353342000,273800000,4132000,169333000,283190000,611053000,595557000,561069000,538000000,672000000,904000000,910000000,529000000,null,null,null,988000000,null,null,null,648000000,617000000,618000000],"equity":[-3665081000,-3811142000,-3976608000,-4069000000,3275125000,2802629000,2568106000,2176000000,2037261000,2068096000,2171966000,2414000000,2560000000,2775000000,2928000000,4089000000,4085000000,3855000000,4193000000,4102000000,4374000000,4685000000,4741000000,4623000000,3930000000,2987000000],"temporaryEquity":[null,null,null,3465611000,0,0,0,0,null,null,null,0,null,null,null,15000000,114000000,92000000,84000000,75000000,24000000,0,0,0,null,null],"operatingCashFlow":[314720000,-240010000,210378000,16466000,-183349000,30883000,-55366000,-203168000,-54939000,-18262000,58164000,580037000,501000000,820000000,722000000,609000000,212000000,664000000,334000000,676000000,354000000,545000000,792000000,82000000,184000000,367000000],"capex":[68105000,33018000,213818000,169689000,146831000,168665000,190058000,168446000,238906000,180768000,283400000,120926000,95000000,377000000,190000000,234000000,107000000,178000000,380000000,214000000,239000000,299000000,353000000,360000000,296000000,317000000],"depreciationAndAmortization":[25412000,27843000,32296000,41968000,47384000,46942000,51540000,55134000,59240000,60399000,54424000,56937000,64000000,66000000,68000000,77000000,95000000,106000000,112000000,120000000,122000000,126000000,133000000,136000000,143000000,145000000],"dilutedShares":[24409000,27539000,29284000,34793000,434917000,1743109000,1747255000,1756298000,1756739000,1763264000,1790941000,1772605000,1794000000,1800000000,1808000000,1809000000,1815000000,1789000000,1829000000,1928000000,1840000000,1855000000,1864000000,1861000000,1825000000,1799000000],"totalCosts":[2486896000,2709298000,3352744000,3934395000,4474176000,4993050000,4959817000,5472957000,5322391000,5104964000,5023914000,5243731000,5694000000,5690000000,6096000000,6430000000,7074000000,7348000000,7757000000,7653000000,7754000000,8375000000,9105000000,8827000000,8746000000,9412000000],"freeCashFlow":[246615000,-273028000,-3440000,-153223000,-330180000,-137782000,-245424000,-371614000,-293845000,-199030000,-225236000,459111000,406000000,443000000,532000000,375000000,105000000,486000000,-46000000,462000000,115000000,246000000,439000000,-278000000,-112000000,50000000],"capexOutflow":[-68105000,-33018000,-213818000,-169689000,-146831000,-168665000,-190058000,-168446000,-238906000,-180768000,-283400000,-120926000,-95000000,-377000000,-190000000,-234000000,-107000000,-178000000,-380000000,-214000000,-239000000,-299000000,-353000000,-360000000,-296000000,-317000000],"grossMargin":[17.830452512556672,16.8217881625658,14.887739769112581,17.06988812651949,17.412179154999215,14.704717209075072,16.24488530487943,15.867258985395132,20.39222262222071,22.902620001782516,24.18755564720914,24.00741183058362,24.478538183071883,26.104830421377184,25.323415265200516,25.605852766346594,27.1155468091088,29.25030725112659,28.845664886854816,31.274325172630256,29.286798179059183,30.044580009385264,29.35146217761951,28.794567062818338,27.01081843838194,28.161698283649507],"operatingMargin":[-3.051350891056451,-3.642505202595177,-6.894197908692695,-3.4416258949339458,-6.354287996272754,-11.498947994624523,-6.7843275299507715,-7.813453877325725,-4.020277968982267,-1.3327785961430547,1.517642248086481,1.5660880405484425,1.84450956731598,2.5351147653305928,1.423027166882277,1.9966468526139307,0.562271577171774,-0.34139014065273793,1.3857106534452073,3.9171374764595104,1.9473950429944362,1.7480056311590801,1.7481385561670444,0.09054895302773062,-2.845719661335842,-6.278229448961156],"netMargin":[-4.365590266109025,-3.9038591014812094,-5.515658023399916,-2.175763173482901,-7.013140442039906,-11.5807904845656,-6.975190028214924,-7.985881901479437,-4.09042102642218,-1.4984851585635932,1.7775546553117285,1.9167064470949715,1.5686950525771417,2.4837273038711887,1.4715394566623545,15.744551135497636,0.07028394714647175,-1.0514816332104329,0.889905924230867,1.9585687382297552,1.3530601922104197,0.37541060534960113,1.0251429804683285,-0.2942840973401245,-3.12793979303857,-6.436314363143632],"ebit":[-78715000,-75770000,-147266000,-53352000,-270202000,-512656000,-316535000,-397607000,-201681000,-69008000,104047000,100642000,132000000,184000000,130000000,186000000,86000000,40000000,168000000,319000000,239000000,219000000,187000000,38000000,-242000000,-508000000],"currentRatio":[null,null,null,0.7610326009789135,1.5716487378885653,1.3290132822555363,1.2915672901206676,1.188124751279855,1.2197466173523328,1.210650224425613,1.223065665025254,1.1514912107446178,1.1817797388159943,1.1902174606437346,1.1420149239736885,1.1363570914326855,1.1525218560860793,1.121023161109697,1.1254734270006108,1.1656298600311041,1.1636961193275186,1.0861351264809478,1.0601393112920632,1.0356952014534573,0.9729813987322041,0.8703825547513864],"netDebt":[null,null,null,-898113000,-4058999000,-4280801000,-3759235000,-3204810000,-2758300000,-2511978000,-2341983000,-2971000000,-3120211000,-3569193000,-3947920000,-4714000000,null,null,null,-4891000000,null,null,null,-5670000000,-5684000000,-5492000000],"fcfMargin":[10.219168352837388,-10.44451585261354,-0.10967614610775617,-4.0284811882130445,-7.848609176440386,-3.076786343536587,-5.283952371571499,-7.3205378462079125,-5.742877323329983,-3.9507159940775987,-4.415237269310341,8.618308558088843,6.998793311498018,7.588215142171976,8.602846054333764,5.715592135345222,1.4759628900759068,6.636624334289226,-0.5847953216374269,5.800376647834275,1.4542235710672737,2.8859690286250586,4.737239667637855,-3.146576117713639,-1.317027281279398,0.5645889792231256],"ebitda":[-53303000,-47927000,-114970000,-11384000,-222818000,-465714000,-264995000,-342473000,-142441000,-8609000,158471000,157579000,196000000,250000000,198000000,263000000,181000000,146000000,280000000,439000000,361000000,345000000,320000000,174000000,-99000000,-363000000],"debtToCapital":[null,null,null,null,7.715012292454758,0.14721595461815237,6.185818204533508,11.515580333361799,23.07328360609807,22.35865557563241,20.529155316342454,18.224932249322492,20.792079207920793,24.571894536558847,23.710265763418448,11.455175400606322,null,null,null,19.410609037328094,null,null,null,12.293682413204325,13.569386408621067,17.142857142857142],"returnOnAssets":[null,null,null,-9.14005634523256,-7.5941673399981715,-12.471709753676887,-14.211338411392676,-22.51048677942918,-16.856917918158302,-11.931389665225526,-7.173596684107407,-1.0135041719467113,2.263632789714356,4.487025471039047,4.358744768131937,11.89903320355221,10.332813516033806,8.12919767871224,7.389417916342543,1.0735447891251308,1.6550832390496202,2.210379700841761,2.227934875749786,1.2556216232531467,-0.9884678747940692,-4.35486160397445],"returnOnEquity":[null,null,null,12.185276546216267,334.82598036701575,212.0722291135563,173.2856609362287,163.0216587427364,-54.86276787868953,-41.64271232722028,-25.29476345506988,-4.008714596949891,9.06165649503041,17.70706176379737,16.82779845983287,41.826849146547744,38.34462001504891,31.734539969834085,28.95660721808735,3.760224636796484,6.052724908381606,8.548009367681498,8.730691739422431,4.767908309455588,-3.9739884393063587,-19.994786235662147],"revenueGrowth":[null,null,null,null,74.32277264893656,71.30745807320358,48.085274478902804,33.46471256815775,21.627199383863505,12.49872156001388,9.831173346854104,4.941334482196846,13.374164449411197,15.883434524569262,21.223193776373005,23.161332334927497,22.634028615755895,25.436793422404925,27.199223803363527,21.399176954732503,11.161090806859718,16.400382356957532,17.81083142639206,10.922787193973637,7.5366717248356085,3.8948850305021043]}},"filings":[{"accn":"0001834584-22-000015","filed":"2022-03-03","form":"10-K"},{"accn":"0001834584-21-000012","filed":"2021-05-13","form":"10-Q"},{"accn":"0001834584-21-000041","filed":"2021-08-16","form":"10-Q"},{"accn":"0001834584-21-000054","filed":"2021-11-12","form":"10-Q"},{"accn":"0001834584-23-000023","filed":"2023-03-01","form":"10-K"},{"accn":"0001834584-22-000037","filed":"2022-05-12","form":"10-Q"},{"accn":"0001834584-22-000057","filed":"2022-08-11","form":"10-Q"},{"accn":"0001834584-22-000075","filed":"2022-11-10","form":"10-Q"},{"accn":"0001834584-24-000023","filed":"2024-02-28","form":"10-K"},{"accn":"0001834584-23-000043","filed":"2023-05-10","form":"10-Q"},{"accn":"0001834584-23-000054","filed":"2023-08-09","form":"10-Q"},{"accn":"0001834584-23-000063","filed":"2023-11-08","form":"10-Q"},{"accn":"0001834584-25-000030","filed":"2025-02-25","form":"10-K"},{"accn":"0001834584-24-000044","filed":"2024-05-08","form":"10-Q"},{"accn":"0001834584-24-000070","filed":"2024-08-06","form":"10-Q"},{"accn":"0001834584-24-000088","filed":"2024-11-06","form":"10-Q"},{"accn":"0001834584-26-000024","filed":"2026-02-26","form":"10-K"},{"accn":"0001834584-25-000076","filed":"2025-05-06","form":"10-Q"},{"accn":"0001834584-25-000158","filed":"2025-08-05","form":"10-Q"},{"accn":"0001834584-25-000185","filed":"2025-11-04","form":"10-Q"},{"accn":"0001834584-26-000042","filed":"2026-05-05","form":"10-Q"},{"accn":"0001834584-26-000073","filed":"2026-08-04","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6273263000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":6273263000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2413259000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":2413259000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2614080000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":2614080000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3136507000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":3136507000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":11967339000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":8163846000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":3803493000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":3803493000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":11967339000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4206860000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":4206860000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4478114000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":4478114000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4644705000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":4644705000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":18406000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13329679000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":5076321000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":5076321000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":18406000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5116686000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":5116686000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5037821000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":5037821000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5101334000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":5101334000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":20583000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":15255841000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":5327159000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":5327159000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":20583000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5801000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":5801000000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5838000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":5838000000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6184000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":6184000000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":24383000000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":17822000000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":6561000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":6561000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":24383000000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7114000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":7114000000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":7323000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":7323000000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7866000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":7866000000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":30268000000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22303000000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":7965000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":7965000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":30268000000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7908000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":7908000000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":8524000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":8524000000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":9267000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":9267000000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34534000000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":25699000000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":8835000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":8835000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":34534000000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8504000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":8504000000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":8856000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":8856000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5240041000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1982964000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2174345000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2669552000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9981102000},"#40":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6826861000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":3154241000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9981102000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3474354000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3819620000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3890178000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15455000000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":11184152000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":4270848000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":15455000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4073280000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3884028000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3867446000},"#43":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":15873000000},"#44":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":11824754000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":4048246000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":15873000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4381000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4314000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4618000000},"#45":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18193000000},"#46":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13312000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":4881000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":18193000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5185000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5181000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5597000000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21437000000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":15963000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":5474000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21437000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5592000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5963000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6547000000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24393000000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":18102000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":6291000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24393000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6207000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6362000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4710000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6190000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1929000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2142000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2269000000},"#51":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8831000000},"#52":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6340000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":2491000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8831000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2316000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2561000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2720000000},"#53":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10141000000},"#54":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7597000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":2544000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10141000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2297000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2494000000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":1033222000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":430295000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":439735000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":466955000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":649252000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":1986237000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":732506000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":658494000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":754527000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":805473000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":2951000000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":1043406000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":1153793000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":1233888000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":1278913000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":1420000000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":1524000000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":1566000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":1680000000},"#55":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1675145000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":1675145000},"#56":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":503932000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":503932000},"#57":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":534953000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":534953000},"#58":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":683192000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":683192000},"#59":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2502231000},"#60":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1722077000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":780154000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":780154000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":2502231000},"#62":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":999822000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":999822000},"#63":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1173430000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":1173430000},"#64":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1069639000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":1069639000},"#65":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4445000000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3242891000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":1202109000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":1202109000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":4445000000},"#68":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1249111000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":1249111000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1220936000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":1220936000},"#70":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1156468000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":1156468000},"#71":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4822000000},"#72":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3626515000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":1195485000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":1195485000},"#74":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#74"}],"rule":"component-sum","value":4824000000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1313000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":1313000000},"#76":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1376000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":1376000000},"#77":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1478000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":1478000000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5717000000},"#79":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4168000000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":1549000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":1549000000},"#81":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#81"}],"rule":"component-sum","value":5721000000},"#82":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1889000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":1889000000},"#83":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2167000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":2167000000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2160000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":2160000000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8395000000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6216000000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":2179000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":2179000000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":64000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#88"}],"rule":"component-sum","value":8459000000},"#89":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2162000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":2162000000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2412000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":2412000000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2558000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":2558000000},"#92":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9668000000},"#93":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7132000000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":2536000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":2536000000},"#95":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":50000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#95"}],"rule":"component-sum","value":9718000000},"#96":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2539000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":2539000000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3050000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":3050000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-641923000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-73637000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-95218000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-216237000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-515994000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-385092000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":-130902000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-515994000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-267316000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-514936000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-315112000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1494000000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-1097364000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":-396636000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1494000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-205705000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-67143000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":77420000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-112000000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-195428000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":83428000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-112000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":107000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":148000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":88000000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":473000000},"#105":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":342000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":131000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":473000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-25000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":109000000},"#106":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":436000000},"#107":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":124000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":312000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":436000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":149000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":162000000},"#108":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":473000000},"#109":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":465000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":473000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-242000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-556000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-697126000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-105230000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-101966000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-172978000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-462865000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-380174000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":-82691000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-462865000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-295025000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-518504000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-323911000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1542000000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-1137440000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":-404560000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1542000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-209049000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-75151000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":97562000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-93000000},"#115":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-186638000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":93638000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-93000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":124000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":171000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":117000000},"#116":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":584000000},"#117":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":412000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":172000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":584000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":59000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":132000000},"#118":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":473000000},"#119":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":194000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":279000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":473000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":216000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":194000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":165000000},"#120":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":597000000},"#121":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":575000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":597000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-255000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-533000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":25000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":22000000},"#122":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":86000000},"#123":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":70000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":86000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":13000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":13000000},"#124":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48000000},"#125":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":34000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":48000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36000000},"#126":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":140000000},"#127":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":100000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":140000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":25000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":96907000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":26515000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":26196000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":25712000},"#128":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":107762000},"#129":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":78423000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":29339000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":107762000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":24823000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5848000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7376000},"#130":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":45000000},"#131":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":38047000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":6953000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":45000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":7368000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6143000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6485000},"#132":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27000000},"#133":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":19996000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":7004000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-696885000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-105353000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-102050000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-172999000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-463157000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-380402000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":-82755000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-463157000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-295033000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-518601000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-323977000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1543000000},"#137":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-1137611000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":-405389000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-1543000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-209294000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-75491000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":90679000},"#138":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-92000000},"#139":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-194106000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":102106000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-92000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":91000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":145000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":91000000},"#140":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1360000000},"#141":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":327000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":1033000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1360000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-77000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":70000000},"#142":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":154000000},"#143":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-2000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":156000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":154000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":32000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":95000000},"#144":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":208000000},"#145":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":234000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":-26000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":208000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-266000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-570000000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-39.48},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-5.74},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-5.81},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-5.91},"#146":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-19.16},"#147":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":29012000},"#148":{"kind":"computed","op":"product","terms":[{"ref":"#146"},{"ref":"#147"}],"value":-555869920},"#149":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-17.47},"#150":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":27085000},"#151":{"kind":"computed","op":"product","terms":[{"ref":"#149"},{"ref":"#150"}],"value":-473174949.99999994},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#151","weight":-1}],"value":-82694970.00000006},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#147","weight":4},{"ref":"#150","weight":-3}],"rule":"unaverage-quarter","value":34793000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"per-share-quarter","value":-2.3767703273647016},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-19.16},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.68},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.3},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.19},"#154":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.08},"#155":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":1424000000},"#156":{"kind":"computed","op":"product","terms":[{"ref":"#154"},{"ref":"#155"}],"value":-1537920000},"#157":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.87},"#158":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":1313234000},"#159":{"kind":"computed","op":"product","terms":[{"ref":"#157"},{"ref":"#158"}],"value":-1142513580},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#159","weight":-1}],"value":-395406420},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#158","weight":-3}],"rule":"unaverage-quarter","value":1756298000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"per-share-quarter","value":-0.22513629236040808},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.08},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.12},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.04},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.05},"#162":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.05},"#163":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":1765000000},"#164":{"kind":"computed","op":"product","terms":[{"ref":"#162"},{"ref":"#163"}],"value":-88250000},"#165":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.11},"#166":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":1762465000},"#167":{"kind":"computed","op":"product","terms":[{"ref":"#165"},{"ref":"#166"}],"value":-193871150},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#167","weight":-1}],"value":105621150},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#163","weight":4},{"ref":"#166","weight":-3}],"rule":"unaverage-quarter","value":1772605000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"per-share-quarter","value":0.059585271394360276},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.05},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.05},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.08},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.05},"#170":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.75},"#171":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":1803000000},"#172":{"kind":"computed","op":"product","terms":[{"ref":"#170"},{"ref":"#171"}],"value":1352250000},"#173":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.18},"#174":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":1801000000},"#175":{"kind":"computed","op":"product","terms":[{"ref":"#173"},{"ref":"#174"}],"value":324180000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175","weight":-1}],"value":1028070000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":1809000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"per-share-quarter","value":0.5683084577114428},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.75},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.04},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.04},"#178":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.08},"#179":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":1826000000},"#180":{"kind":"computed","op":"product","terms":[{"ref":"#178"},{"ref":"#179"}],"value":146080000},"#181":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0},"#182":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":1792000000},"#183":{"kind":"computed","op":"product","terms":[{"ref":"#181"},{"ref":"#182"}],"value":0},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#183","weight":-1}],"value":146080000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#179","weight":4},{"ref":"#182","weight":-3}],"rule":"unaverage-quarter","value":1928000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"#185"}],"rule":"per-share-quarter","value":0.07576763485477178},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.08},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.06},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.02},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.05},"#186":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.11},"#187":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":1855000000},"#188":{"kind":"computed","op":"product","terms":[{"ref":"#186"},{"ref":"#187"}],"value":204050000},"#189":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.13},"#190":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":1853000000},"#191":{"kind":"computed","op":"product","terms":[{"ref":"#189"},{"ref":"#190"}],"value":240890000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191","weight":-1}],"value":-36840000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#187","weight":4},{"ref":"#190","weight":-3}],"rule":"unaverage-quarter","value":1861000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#192"},{"ref":"#193"}],"rule":"per-share-quarter","value":-0.019795808704997312},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.11},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.15},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.32},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":1251455000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":1251455000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2021-03-31","value":4332799000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-06-30","value":4284933000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-09-30","value":3928568000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-12-31","value":3488000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-12-31","value":3488000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-03-31","value":3369353000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-06-30","value":3107535000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-09-30","value":2903052000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-12-31","value":3509000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-12-31","value":3509000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-03-31","value":3792211000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-06-30","value":4473193000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-09-30","value":4857920000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-12-31","value":5243000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-12-31","value":5243000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-03-31","value":5226000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-06-30","value":5536000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-09-30","value":5822000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":5879000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":5879000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-31","value":6113000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-30","value":6796000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":7229000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":6318000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":6318000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-03-31","value":6301000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-06-30","value":6110000000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2019-12-31","value":1371535000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2020-03-31","value":1680576000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2020-06-30","value":1372866000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2020-09-30","value":1408576000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":2840714000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":2840714000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":6156409000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":6028173000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":5911333000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":5636806000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":5636806000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":5482400000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":5161399000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":4928041000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":5830000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":5830000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":6114682000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":6716778000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":7429691000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":7892000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":7892000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":8569000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":8809000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":9212000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":8994000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":8994000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":9206000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":10176000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":10806000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":9691000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":9691000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":9363000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":9260000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":5067332000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":5067332000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-03-31","value":8596558000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-06-30","value":8574510000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-09-30","value":8587270000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":8641834000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":8641834000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-03-31","value":8693210000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-06-30","value":8425203000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-09-30","value":8126661000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":9513000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":9513000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-03-31","value":9710305000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-06-30","value":10687013000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-30","value":11562769000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":13346000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":13346000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-03-31","value":14949000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-30","value":15195000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-09-30","value":16342000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":15344000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":15344000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-03-31","value":15986000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-06-30","value":17831000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":18668000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":17787000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":17787000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-03-31","value":17399000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-06-30","value":17394000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":3732710000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":3732710000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":3917166000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":4535826000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":4576868000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":4744288000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":4744288000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":4494704000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":4263328000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":4029253000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":5063000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":5063000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":5174130000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":5643320000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":6505774000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":6945000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":6945000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":7435000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":7858000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":8185000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":7716000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":7716000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":7911000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":9369000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":10193000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":9357000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":9357000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":9623000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":10639000000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":5670583000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":5670583000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-03-31","value":5321433000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-06-30","value":5771881000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-09-30","value":6019164000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":6465877000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":6465877000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-03-31","value":6655949000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-06-30","value":6357107000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-09-30","value":5954695000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":7099000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":7099000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-03-31","value":7150275000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-06-30","value":7911536000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-09-30","value":8634392000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":9242000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":9242000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-03-31","value":10750000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-06-30","value":11248000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-09-30","value":12065000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":11167000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-12-31","value":11167000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2025-03-31","value":11588000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-06-30","value":13146000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-09-30","value":13927000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":13164000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":13164000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2026-03-31","value":13469000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2026-06-30","value":14407000000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2020-12-31","value":353342000},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2020-12-31","value":353342000},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2021-03-31","value":273800000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":2,"unit":"USD","end":"2021-06-30","value":4132000},"totalDebt@2021Q3":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2021-09-30","value":169333000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2021-12-31","value":283190000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2021-12-31","value":283190000},"totalDebt@2022Q1":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2022-03-31","value":611053000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2022-06-30","value":595557000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2022-09-30","value":561069000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2022-12-31","value":538000000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2022-12-31","value":538000000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":9,"unit":"USD","end":"2023-03-31","value":672000000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2023-06-30","value":904000000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2023-09-30","value":910000000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2023-12-31","value":529000000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2023-12-31","value":529000000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2024-12-31","value":988000000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2024-12-31","value":988000000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2025-12-31","value":648000000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2025-12-31","value":648000000},"totalDebt@2026Q1":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2026-03-31","value":617000000},"totalDebt@2026Q2":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2026-06-30","value":618000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-31","value":2176000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-12-31","value":2176000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":2414000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-12-31","value":2414000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-03-31","value":2560000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-06-30","value":2775000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-09-30","value":2928000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":4089000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-12-31","value":4089000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-03-31","value":4085000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-06-30","value":3855000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2024-09-30","value":4193000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-12-31","value":4102000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-12-31","value":4102000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-03-31","value":4374000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-06-30","value":4685000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2025-09-30","value":4741000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-12-31","value":4623000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-12-31","value":4623000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2026-03-31","value":3930000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2026-06-30","value":2987000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":-3532912000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-03-31","value":-3665081000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-06-30","value":-3811142000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-09-30","value":-3976608000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":-4069000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":-4069000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-03-31","value":3275125000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-06-30","value":2802629000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-09-30","value":2568106000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2022-03-31","value":2037261000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-06-30","value":2068096000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-09-30","value":2171966000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2020-12-31","value":3465611000},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2020-12-31","value":3465611000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2021-03-31","value":0},"temporaryEquity@2021Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2021-06-30","value":0},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2021-09-30","value":0},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2023-12-31","value":15000000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2023-12-31","value":15000000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2024-03-31","value":114000000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2024-06-30","value":92000000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2024-09-30","value":84000000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2024-12-31","value":75000000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2024-12-31","value":75000000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2025-03-31","value":24000000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2025-06-30","value":0},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2025-09-30","value":0},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2025-12-31","value":0},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-311843000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":314720000},"#194":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":74710000},"#195":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":314720000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":-240010000},"#196":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":285088000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":210378000},"#197":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":301554000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":16466000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":301554000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-183349000},"#198":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-152466000},"#199":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-183349000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":30883000},"#200":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-207832000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":-55366000},"#201":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-411000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":-203168000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-411000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-54939000},"#202":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-73201000},"#203":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-54939000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":-18262000},"#204":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-15037000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":58164000},"#205":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":565000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":580037000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":565000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":501000000},"#206":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1321000000},"#207":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":501000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":820000000},"#208":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2043000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":722000000},"#209":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2652000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":609000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2652000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":212000000},"#210":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":876000000},"#211":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":212000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":664000000},"#212":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1210000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":334000000},"#213":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1886000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":676000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1886000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":354000000},"#214":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":899000000},"#215":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":354000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":545000000},"#216":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1691000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":792000000},"#217":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1773000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":82000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1773000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":184000000},"#218":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":551000000},"#219":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":184000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":367000000},"#220":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":217823000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#220"}],"rule":"component-sum","value":217823000},"#221":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":68105000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":68105000},"#222":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":101123000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":33018000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":33018000},"#224":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":314941000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":213818000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":213818000},"#226":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":484630000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":169689000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":169689000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#226"}],"rule":"component-sum","value":484630000},"#228":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":146831000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":146831000},"#229":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":315496000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":168665000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":168665000},"#231":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":505554000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":190058000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"}],"rule":"component-sum","value":190058000},"#233":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":674000000},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":168446000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":168446000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":674000000},"#235":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":238906000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":238906000},"#236":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":419674000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":180768000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":180768000},"#238":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":703074000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":283400000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"}],"rule":"component-sum","value":283400000},"#240":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":824000000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":120926000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":120926000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#240"}],"rule":"component-sum","value":824000000},"#242":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":95000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"}],"rule":"component-sum","value":95000000},"#243":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":472000000},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":377000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":377000000},"#245":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":662000000},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":190000000},"#247":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":896000000},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":234000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":234000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":896000000},"#249":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":107000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":107000000},"#250":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":285000000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":178000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":178000000},"#252":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":665000000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":380000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":380000000},"#254":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":879000000},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":214000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":214000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":879000000},"#256":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":239000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":239000000},"#257":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":538000000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":299000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":299000000},"#259":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":891000000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":353000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#260"}],"rule":"component-sum","value":353000000},"#261":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1251000000},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":360000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"}],"rule":"component-sum","value":360000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":1251000000},"#263":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":296000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":296000000},"#264":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":613000000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":317000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":317000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":70908000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25412000},"#266":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":53255000},"#267":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25412000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":27843000},"#268":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":85551000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":32296000},"#269":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":127519000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":41968000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":127519000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":47384000},"#270":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":94326000},"#271":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":47384000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":46942000},"#272":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":145866000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":51540000},"#273":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":201000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":55134000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":201000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59240000},"#274":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":119639000},"#275":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59240000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":60399000},"#276":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":174063000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":54424000},"#277":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":231000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":56937000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":231000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":64000000},"#278":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":130000000},"#279":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":64000000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":66000000},"#280":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":198000000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":68000000},"#281":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":275000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":77000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":275000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":95000000},"#282":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":201000000},"#283":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":95000000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"#284":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":313000000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":112000000},"#285":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":433000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":120000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":433000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":122000000},"#286":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":248000000},"#287":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":122000000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"#288":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":381000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":133000000},"#289":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":517000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":136000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":517000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":143000000},"#290":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":288000000},"#291":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":143000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":145000000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":19463000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":24409000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":27539000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":29284000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147","weight":4},{"ref":"#150","weight":-3}],"rule":"unaverage-quarter","value":34793000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":29012000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":434917000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":1743109000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":1747255000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#158","weight":-3}],"rule":"unaverage-quarter","value":1756298000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":1424000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":1756739000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":1763264000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":1790941000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163","weight":4},{"ref":"#166","weight":-3}],"rule":"unaverage-quarter","value":1772605000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":1765000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":1794000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":1800000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":1808000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171","weight":4},{"ref":"#174","weight":-3}],"rule":"unaverage-quarter","value":1809000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":1803000000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":1815000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":1789000000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":1829000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179","weight":4},{"ref":"#182","weight":-3}],"rule":"unaverage-quarter","value":1928000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":1826000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":1840000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":1855000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":1864000000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187","weight":4},{"ref":"#190","weight":-3}],"rule":"unaverage-quarter","value":1861000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":1855000000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":1825000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":1799000000},"#292":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6915186000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":6915186000},"#293":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2486896000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":2486896000},"#294":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2709298000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":2709298000},"#295":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3352744000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":3352744000},"#296":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12483333000},"#297":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":8548938000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":3934395000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":3934395000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":12483333000},"#299":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4474176000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":4474176000},"#300":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4993050000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":4993050000},"#301":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4959817000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":4959817000},"#302":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":19900000000},"#303":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":14427043000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":5472957000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":5472957000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":19900000000},"#305":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":5322391000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":5322391000},"#306":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5104964000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":5104964000},"#307":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5023914000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":5023914000},"#308":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":20695000000},"#309":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":15451269000},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":5243731000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":5243731000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":20695000000},"#311":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5694000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":5694000000},"#312":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5690000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":5690000000},"#313":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6096000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":6096000000},"#314":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":23910000000},"#315":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":17480000000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":6430000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":6430000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":23910000000},"#317":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7074000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":7074000000},"#318":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":7348000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":7348000000},"#319":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7757000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":7757000000},"#320":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29832000000},"#321":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22179000000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":7653000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":7653000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":29832000000},"#323":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7754000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":7754000000},"#324":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":8375000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":8375000000},"#325":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":9105000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":9105000000},"#326":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34061000000},"#327":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":25234000000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":8827000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":8827000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":34061000000},"#329":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8746000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":8746000000},"#330":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9412000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":9412000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-529666000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-217823000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.47024841776919},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-10.232681142174336},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-11.10881211261189},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-600219000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":246615000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-68105000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.830452512556672},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-3.051350891056451},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-4.365590266109025},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-78715000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-273028000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-33018000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":16.8217881625658},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-3.642505202595177},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-3.9038591014812094},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-75770000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-3440000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-213818000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.887739769112581},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-6.894197908692695},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-5.515658023399916},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-147266000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-153223000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-169689000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":17.06988812651949},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-3.4416258949339458},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-2.175763173482901},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.7610326009789135},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-898113000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-53352000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-183076000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-484630000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":16.59714828835383},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-4.311685329545691},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-3.8701753163338988},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.7610326009789135},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-898113000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-355103000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-330180000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-146831000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":17.412179154999215},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-6.354287996272754},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-7.013140442039906},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.5716487378885653},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-4058999000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-270202000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-137782000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-168665000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.704717209075072},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-11.498947994624523},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-11.5807904845656},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.3290132822555363},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-4280801000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-512656000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-245424000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-190058000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.24488530487943},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-6.7843275299507715},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-6.975190028214924},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.2915672901206676},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-3759235000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-316535000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-371614000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-168446000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.867258985395132},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.813453877325725},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.985881901479437},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.188124751279855},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-3204810000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-397607000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-1085000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-674000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":16.03281538628708},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-8.11691839617516},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-8.383135933934586},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.188124751279855},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-3204810000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-1497000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-293845000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-238906000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.39222262222071},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.020277968982267},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-4.09042102642218},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.2197466173523328},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-2758300000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-201681000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-199030000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-180768000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.902620001782516},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.3327785961430547},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-1.4984851585635932},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.210650224425613},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-2511978000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-69008000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-225236000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-283400000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":24.18755564720914},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.517642248086481},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.7775546553117285},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.223065665025254},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-2341983000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":104047000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":459111000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-120926000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":24.00741183058362},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.5660880405484425},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.9167064470949715},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1514912107446178},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-2971000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":100642000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-259000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-824000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.882961667395424},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.5441383666132245},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.4469708011465773},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1514912107446178},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-2971000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-66000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":406000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-95000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":24.478538183071883},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.84450956731598},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.5686950525771417},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.1817797388159943},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-3120211000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":132000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":443000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-377000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":26.104830421377184},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.5351147653305928},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.4837273038711887},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1902174606437346},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-3569193000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":184000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":532000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-190000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":25.323415265200516},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.423027166882277},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":1.4715394566623545},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.1420149239736885},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-3947920000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":130000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":375000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-234000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":25.605852766346594},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.9966468526139307},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":15.744551135497636},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.1363570914326855},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-4714000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":186000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1756000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-896000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.38653980232129},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.9398761432145348},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.577656563999508},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.1363570914326855},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-4714000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":632000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":105000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-107000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":27.1155468091088},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.562271577171774},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.07028394714647175},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.1525218560860793},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":86000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":486000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-178000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":29.25030725112659},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.34139014065273793},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-1.0514816332104329},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.121023161109697},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":40000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-46000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-380000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":28.845664886854816},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.3857106534452073},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":0.889905924230867},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.1254734270006108},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":168000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":462000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-214000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":31.274325172630256},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.9171374764595104},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.9585687382297552},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.1656298600311041},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-4891000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":319000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1007000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-879000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":29.17602748777587},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.4404651777454738},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.5087881591119334},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.1656298600311041},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-4891000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":613000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":115000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-239000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":29.286798179059183},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.9473950429944362},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.3530601922104197},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.1636961193275186},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":239000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":246000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-299000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.044580009385264},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.7480056311590801},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.37541060534960113},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0861351264809478},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":219000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":439000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-353000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.35146217761951},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.7481385561670444},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.0251429804683285},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0601393112920632},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":187000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-278000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-360000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":28.794567062818338},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.09054895302773062},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.2942840973401245},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0356952014534573},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-5670000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":38000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":522000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-1251000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":29.36526321885678},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.369664678288064},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.602304974807436},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0356952014534573},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-5670000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":683000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-112000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-296000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":27.01081843838194},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-2.845719661335842},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-3.12793979303857},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9729813987322041},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-5684000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-242000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":50000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-317000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":28.161698283649507},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-6.278229448961156},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-6.436314363143632},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.8703825547513864},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-5492000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":-508000000},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-8.443229623881543},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.219168352837388},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-10.44451585261354},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.10967614610775617},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-4.0284811882130445},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.5297970584772438},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-7.848609176440386},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-3.076786343536587},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-5.283952371571499},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.3205378462079125},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-5.894816907530153},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-5.742877323329983},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-3.9507159940775987},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-4.415237269310341},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":8.618308558088843},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.2583199727930816},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.998793311498018},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.588215142171976},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":8.602846054333764},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.715592135345222},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.201738916458187},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":1.4759628900759068},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.636624334289226},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-0.5847953216374269},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.800376647834275},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.326945949517642},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.4542235710672737},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.8859690286250586},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.737239667637855},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-3.146576117713639},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.5115538310071235},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-1.317027281279398},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":0.5645889792231256},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":-529311000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-53303000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-47927000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":-114970000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-11384000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-227584000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-222818000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-465714000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-264995000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-342473000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":-1296000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-142441000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":-8609000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":158471000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":157579000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":165000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":196000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":250000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":198000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":263000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":907000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":181000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":146000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":280000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":439000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1046000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":361000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":345000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":320000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":174000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1200000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":-99000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":-363000000},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":3548925000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#331"}],"scale":100,"value":7.715012292454758},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2806761000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#332"}],"scale":100,"value":0.14721595461815237},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2737439000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#333"}],"scale":100,"value":6.185818204533508},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2459190000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#334"}],"scale":100,"value":11.515580333361799},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2459190000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#335"}],"scale":100,"value":11.515580333361799},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2648314000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#336"}],"scale":100,"value":23.07328360609807},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2663653000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#337"}],"scale":100,"value":22.35865557563241},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2733035000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#338"}],"scale":100,"value":20.529155316342454},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2952000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#339"}],"scale":100,"value":18.224932249322492},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2952000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#340"}],"scale":100,"value":18.224932249322492},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":3232000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#341"}],"scale":100,"value":20.792079207920793},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":3679000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#342"}],"scale":100,"value":24.571894536558847},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3838000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#343"}],"scale":100,"value":23.710265763418448},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4618000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#344"}],"scale":100,"value":11.455175400606322},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4618000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#345"}],"scale":100,"value":11.455175400606322},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5090000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#346"}],"scale":100,"value":19.410609037328094},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5090000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#347"}],"scale":100,"value":19.410609037328094},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5271000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#348"}],"scale":100,"value":12.293682413204325},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5271000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#349"}],"scale":100,"value":12.293682413204325},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4547000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#350"}],"scale":100,"value":13.569386408621067},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3605000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#351"}],"scale":100,"value":17.142857142857142},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-463157000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#352"},{"ref":"totalAssets@2020Q4"}],"scale":100,"value":-9.14005634523256},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":-9.14005634523256},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-652837000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#353"},{"ref":"totalAssets@2021Q1"}],"scale":100,"value":-7.5941673399981715},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-1069388000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#354"},{"ref":"totalAssets@2021Q2"}],"scale":100,"value":-12.471709753676887},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-1220366000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#355"},{"ref":"totalAssets@2021Q3"}],"scale":100,"value":-14.211338411392676},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-1543000000},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6854583000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#356"},{"ref":"#357"}],"scale":100,"value":-22.51048677942918},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6854583000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#358"}],"scale":100,"value":-22.51048677942918},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-1457261000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":8644884000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#359"},{"ref":"#360"}],"scale":100,"value":-16.856917918158302},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-1014151000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":8499856500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#361"},{"ref":"#362"}],"scale":100,"value":-11.931389665225526},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-599495000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":8356965500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#363"},{"ref":"#364"}],"scale":100,"value":-7.173596684107407},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-92000000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":9077417000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#365"},{"ref":"#366"}],"scale":100,"value":-1.0135041719467113},"#367":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":9077417000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#367"}],"scale":100,"value":-1.0135041719467113},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":208294000},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":9201757500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#368"},{"ref":"#369"}],"scale":100,"value":2.263632789714356},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":428785000},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":9556108000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#370"},{"ref":"#371"}],"scale":100,"value":4.487025471039047},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":429106000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":9844715000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#372"},{"ref":"#373"}],"scale":100,"value":4.358744768131937},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1360000000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":11429500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#374"},{"ref":"#375"}],"scale":100,"value":11.89903320355221},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":11429500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#376"}],"scale":100,"value":11.89903320355221},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1274000000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":12329652500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#377"},{"ref":"#378"}],"scale":100,"value":10.332813516033806},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1052000000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":12941006500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#379"},{"ref":"#380"}],"scale":100,"value":8.12919767871224},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1031000000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":13952384500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#381"},{"ref":"#382"}],"scale":100,"value":7.389417916342543},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":154000000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":14345000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#383"},{"ref":"#384"}],"scale":100,"value":1.0735447891251308},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":14345000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#385"}],"scale":100,"value":1.0735447891251308},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":256000000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":15467500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#386"},{"ref":"#387"}],"scale":100,"value":1.6550832390496202},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":365000000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":16513000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#388"},{"ref":"#389"}],"scale":100,"value":2.210379700841761},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":390000000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":17505000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#390"},{"ref":"#391"}],"scale":100,"value":2.227934875749786},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":208000000},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":16565500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#392"},{"ref":"#393"}],"scale":100,"value":1.2556216232531467},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":16565500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#394"}],"scale":100,"value":1.2556216232531467},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-165000000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":16692500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#395"},{"ref":"#396"}],"scale":100,"value":-0.9884678747940692},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-767000000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":17612500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#397"},{"ref":"#398"}],"scale":100,"value":-4.35486160397445},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-3152619000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#399"}],"scale":100,"value":22.104954642473448},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":-3800956000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#352"},{"ref":"#400"}],"scale":100,"value":12.185276546216267},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":-3800956000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#401"}],"scale":100,"value":12.185276546216267},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":-194978000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#353"},{"ref":"#402"}],"scale":100,"value":334.82598036701575},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":-504256500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#354"},{"ref":"#403"}],"scale":100,"value":212.0722291135563},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":-704251000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#355"},{"ref":"#404"}],"scale":100,"value":173.2856609362287},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":-946500000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#356"},{"ref":"#405"}],"scale":100,"value":163.0216587427364},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":-946500000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#406"}],"scale":100,"value":163.0216587427364},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":2656193000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#359"},{"ref":"#407"}],"scale":100,"value":-54.86276787868953},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2435362500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#361"},{"ref":"#408"}],"scale":100,"value":-41.64271232722028},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2370036000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#363"},{"ref":"#409"}],"scale":100,"value":-25.29476345506988},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2295000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#365"},{"ref":"#410"}],"scale":100,"value":-4.008714596949891},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2295000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#411"}],"scale":100,"value":-4.008714596949891},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2298630500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#368"},{"ref":"#412"}],"scale":100,"value":9.06165649503041},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2421548000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#370"},{"ref":"#413"}],"scale":100,"value":17.70706176379737},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2549983000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#372"},{"ref":"#414"}],"scale":100,"value":16.82779845983287},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":3251500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#374"},{"ref":"#415"}],"scale":100,"value":41.826849146547744},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":3251500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#416"}],"scale":100,"value":41.826849146547744},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":3322500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#377"},{"ref":"#417"}],"scale":100,"value":38.34462001504891},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":3315000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#379"},{"ref":"#418"}],"scale":100,"value":31.734539969834085},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":3560500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#381"},{"ref":"#419"}],"scale":100,"value":28.95660721808735},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4095500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#383"},{"ref":"#420"}],"scale":100,"value":3.760224636796484},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4095500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#421"}],"scale":100,"value":3.760224636796484},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":4229500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#386"},{"ref":"#422"}],"scale":100,"value":6.052724908381606},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4270000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#388"},{"ref":"#423"}],"scale":100,"value":8.548009367681498},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4467000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#390"},{"ref":"#424"}],"scale":100,"value":8.730691739422431},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4362500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#392"},{"ref":"#425"}],"scale":100,"value":4.767908309455588},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4362500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#426"}],"scale":100,"value":4.767908309455588},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":4152000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#395"},{"ref":"#427"}],"scale":100,"value":-3.9739884393063587},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3836000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#397"},{"ref":"#428"}],"scale":100,"value":-19.994786235662147},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":5694076000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#429"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":90.76737257787535},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":1793601000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#430"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":74.32277264893656},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1864034000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#431"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":71.30745807320358},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1508198000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#432"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":48.085274478902804},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1272828000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#433"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":33.46471256815775},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":6438661000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#434"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":53.80194377379968},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":909826000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#435"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":21.627199383863505},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":559707000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":12.49872156001388},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":456629000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#437"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":9.831173346854104},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":250838000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#438"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":4.941334482196846},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2177000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#439"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":11.827664891883071},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":684314000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":13.374164449411197},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":800179000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":15.883434524569262},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":1082666000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":21.223193776373005},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":1233841000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":23.161332334927497},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":3800000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#444"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":18.461837438662965},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":1313000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#445"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":22.634028615755895},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":1485000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":25.436793422404925},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":1682000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":27.199223803363527},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":1404000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#448"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":21.399176954732503},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":5885000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#449"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":24.13566829348317},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":794000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#450"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":11.161090806859718},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":1201000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":16.400382356957532},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":1401000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#452"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":17.81083142639206},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":870000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#453"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":10.922787193973637},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":4266000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#454"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":14.09409277124356},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":596000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#455"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":7.5366717248356085},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":332000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#456"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":3.8948850305021043},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":-2772326000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":-3532912000}},"quality":[{"metric":"dilutedShares","periodKey":"2020Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 7 of 12 period(s), by up to 36.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}