{"schemaVersion":2,"ticker":"CR","company":{"ticker":"CR","name":"Crane Co","exchange":"NYSE","cik":1944013,"sic":"3490","sicDescription":"Miscellaneous Fabricated Metal Products","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:36.695Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2021","2022","2023","2024","2025"],"series":{"revenue":[2062900000,1776700000,1862100000,2131200000,2305000000],"costOfRevenue":[1374100000,1115500000,1111100000,1263400000,1332200000],"grossProfit":[688800000,661200000,751000000,867800000,972800000],"operatingExpenses":[510800000,551500000,562100000,575700000,null],"operatingIncome":[221700000,5300000,250400000,355800000,424200000],"pretaxIncome":[233700000,236500000,233100000,338500000,432800000],"interestExpense":[4900000,10100000,22700000,27200000,11300000],"netIncome":[435400000,401100000,255900000,294700000,366600000],"dilutedEps":[7.36,7.01,4.45,5.05,6.26],"cash":[377300000,427000000,329600000,306700000,506500000],"currentAssets":[null,1751900000,1090800000,1403200000,2571400000],"totalAssets":[null,4391600000,2351400000,2641900000,3853400000],"currentLiabilities":[null,1488200000,467100000,543400000,465200000],"totalLiabilities":[null,2487600000,973300000,1000900000,1790000000],"totalDebt":[null,399600000,248500000,247000000,1148200000],"equity":[1835100000,1904000000,1360300000,1641000000,2063400000],"operatingCashFlow":[185100000,-498800000,162100000,257800000,394800000],"depreciationAndAmortization":[38400000,33700000,35400000,51000000,50200000],"dilutedShares":[59200000,57200000,57500000,58300000,58600000],"sharesOutstanding":[null,56325382,56919443,57290198,57607816],"totalCosts":[1841200000,1771400000,1611700000,1775400000,1880800000],"grossMargin":[33.389888021717,37.21506163111386,40.33080930132646,40.71884384384384,42.20390455531453],"operatingMargin":[10.747006641136265,0.2983058479203017,13.447183287685945,16.69481981981982,18.40347071583514],"netMargin":[21.106209704784526,22.575561434119436,13.742548735298858,13.82789039039039,15.904555314533622],"ebit":[238600000,246600000,255800000,365700000,444100000],"currentRatio":[null,1.1771939255476414,2.3352601156069364,2.5822598454177403,5.527515047291487],"netDebt":[null,-27400000,-81100000,-59700000,641700000],"ebitda":[277000000,280300000,291200000,416700000,494300000],"debtToCapital":[null,17.346761590553918,15.446295375435106,13.08262711864407,35.7516502677793],"returnOnAssets":[null,9.133345477730211,7.590093430223936,11.803817114934013,11.28816220959771],"returnOnEquity":[25.86893232725328,21.45436067502875,15.678706001286645,19.638156798720555,19.792678976352445],"revenueGrowth":[null,-13.873672984633279,4.806664040074304,14.451425809569841,8.15503003003002]}},"quarterly":{"keys":["2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["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":[538900000,530300000,480000000,227600000,451500000,452400000,473900000,484300000,510200000,528600000,548300000,544100000,557600000,577200000,589200000,581000000,696400000,724700000],"costOfRevenue":[347000000,352800000,310700000,104900000,261100000,266000000,283600000,300400000,303400000,317100000,321300000,321600000,320000000,334900000,337900000,339400000,415100000,417200000],"grossProfit":[191900000,177500000,169300000,122700000,190400000,186400000,190300000,183900000,206800000,211500000,227000000,222500000,237600000,242300000,251300000,241600000,281300000,307500000],"operatingExpenses":[121700000,133800000,124100000,106700000,130800000,139400000,128300000,108200000,129400000,131600000,137500000,125500000,140200000,null,null,null,null,null],"operatingIncome":[70200000,43700000,-117200000,16000000,66100000,53300000,68600000,62400000,81300000,89300000,99000000,86200000,101100000,102900000,118400000,101800000,100100000,144300000],"pretaxIncome":[76300000,285200000,-110500000,-3800000,71300000,57300000,74300000,30200000,74100000,84500000,94000000,85900000,98800000,104600000,120400000,109000000,85100000,128000000],"interestExpense":[700000,800000,3000000,5700000,6600000,5300000,4800000,6000000,7200000,7400000,7300000,5300000,4500000,4300000,1000000,1500000,16800000,16600000],"netIncome":[54100000,258200000,-59300000,97200000,105700000,45600000,55200000,49400000,64800000,71600000,77300000,81000000,107100000,86400000,91400000,81700000,67100000,95900000],"dilutedEps":[null,4.54,-1.06,1.709701230228471,1.84,0.79,0.96,0.86,1.12,1.23,1.33,1.38,1.83,1.47,1.56,1.39,1.14,1.63],"cash":[203900000,522100000,242300000,427000000,292000000,218900000,273800000,329600000,219400000,229300000,258200000,306700000,435100000,332200000,388200000,506500000,355400000,350400000],"currentAssets":[null,null,null,1751900000,1087800000,1033800000,1058700000,1090800000,1072200000,1109200000,1244800000,1403200000,1373500000,1245600000,1280300000,2571400000,1481700000,1479200000],"totalAssets":[null,null,null,4391600000,2231700000,2179100000,2191900000,2351400000,2418400000,2506700000,2651900000,2641900000,2622100000,2516600000,2549000000,3853400000,4051700000,4030800000],"currentLiabilities":[null,null,null,1488200000,380900000,401100000,415600000,467100000,492800000,520600000,572100000,543400000,659500000,425500000,392000000,465200000,520200000,527500000],"totalLiabilities":[null,null,null,2487600000,668800000,941500000,905400000,973300000,1011400000,1031000000,1075000000,1000900000,862900000,628000000,580500000,1790000000,1952500000,1850900000],"totalDebt":[null,null,null,399600000,null,262300000,250300000,248500000,356800000,376900000,331900000,247000000,247100000,47200000,0,1148200000,1198200000,1098400000],"equity":[1726200000,1864600000,1710800000,1904000000,2017700000,1237600000,1286500000,1360300000,1407000000,1475700000,1576900000,1641000000,1759200000,1888600000,1968500000,2063400000,2099200000,2179900000],"operatingCashFlow":[-74300000,null,-577800000,109700000,-71600000,52400000,86900000,128200000,-70900000,51300000,75400000,202000000,-46200000,105000000,130200000,205800000,-29500000,122300000],"depreciationAndAmortization":[8700000,12200000,9300000,3500000,9200000,9800000,9300000,7100000,11900000,12800000,12800000,13500000,12500000,13100000,12200000,12400000,28100000,27400000],"dilutedShares":[null,56900000,56100000,56900000,57300000,57400000,57500000,57800000,58100000,58300000,58300000,58600000,58500000,58500000,58600000,58600000,58700000,58700000],"sharesOutstanding":[null,null,null,56325382,null,56754781,56798744,56919443,57111810,57186163,57226069,57290198,57497701,57536061,57593476,57607816,57743867,57798435],"totalCosts":[468700000,486600000,597200000,211600000,385400000,399100000,405300000,421900000,428900000,439300000,449300000,457900000,456500000,474300000,470800000,479200000,596300000,580400000],"grossMargin":[35.60957506030803,33.471619837827646,35.270833333333336,53.9103690685413,42.17054263565891,41.202475685234305,40.15615108672716,37.972331199669625,40.53312426499412,40.011350737797954,41.40069305124931,40.893218158426755,42.61119081779053,41.97851697851698,42.6510522742702,41.58347676419966,40.39345203905801,42.43135090382227],"operatingMargin":[13.026535535349787,8.240618517820101,-24.416666666666668,7.029876977152901,14.640088593576966,11.781609195402298,14.47562776957164,12.88457567623374,15.934927479419835,16.893681422625804,18.055808863760713,15.84267597868039,18.131276901004302,17.827442827442827,20.095044127630686,17.521514629948364,14.373923032739805,19.91168759486684],"netMargin":[10.03896826869549,48.689421082406184,-12.354166666666666,42.70650263620387,23.410852713178297,10.079575596816976,11.648027009917703,10.200289077018377,12.700901607212858,13.545213772228529,14.098121466350538,14.886969307112663,19.20731707317073,14.96881496881497,15.51255940257977,14.06196213425129,9.635267087880528,13.233061956671726],"ebit":[77000000,286000000,-107500000,1900000,77900000,62600000,79100000,36200000,81300000,91900000,101300000,91200000,103300000,108900000,121400000,110500000,101900000,144600000],"currentRatio":[null,null,null,1.1771939255476414,2.8558676818062483,2.5774121166791324,2.5474013474494708,2.3352601156069364,2.1757305194805197,2.130618517095659,2.175843384023772,2.5822598454177403,2.0826383623957545,2.92737955346651,3.2660714285714287,5.527515047291487,2.8483275663206458,2.804170616113744],"netDebt":[null,null,null,-27400000,null,43400000,-23500000,-81100000,137400000,147600000,73700000,-59700000,-188000000,-285000000,-388200000,641700000,842800000,748000000],"ebitda":[85700000,298200000,-98200000,5400000,87100000,72400000,88400000,43300000,93200000,104700000,114100000,104700000,115800000,122000000,133600000,122900000,130000000,172000000],"debtToCapital":[null,null,null,17.346761590553918,null,17.487832522168144,16.287090057261842,15.446295375435106,20.229050912801906,20.344380870128468,17.38788767812238,13.08262711864407,12.316203957533768,2.438268416158694,0,35.7516502677793,36.33772062837387,33.50517036268798],"returnOnAssets":[null,null,null,7.974314600601147,18.004212035667877,8.682483594144372,13.855559103973722,7.590093430223936,9.247112965312573,10.28639720005122,10.863371732936951,11.803817114934013,13.37168931653606,14.006728644516553,14.070641619719664,11.28816220959771,9.787527345740058,10.266670739530195],"returnOnEquity":[null,null,null,18.731780374956543,21.464248510911084,12.19779511314551,20.26490508123978,15.678706001286645,12.555844307530586,17.7643459993366,18.376754906754208,19.638156798720555,21.287347609121344,20.91371161905894,20.64083037174931,19.792678976352445,16.929297117976365,16.522059727172174],"revenueGrowth":[null,null,null,null,-16.218222304694752,-14.689798227418438,-1.2708333333333321,112.78558875219682,13.001107419712078,16.843501326259958,15.699514665541248,12.347718356390658,9.290474323794594,9.194097616345065,7.459420025533459,6.7818415732402215,24.892395982783366,25.554400554400548]}},"filings":[{"accn":"0001628280-24-006915","filed":"2024-02-26","form":"10-K"},{"accn":"0001628280-25-008728","filed":"2025-02-27","form":"10-K"},{"accn":"0001944013-26-000095","filed":"2026-02-26","form":"10-K"},{"accn":"0001628280-23-017288","filed":"2023-05-10","form":"10-Q"},{"accn":"0001628280-23-026826","filed":"2023-08-02","form":"10-Q"},{"accn":"0001628280-23-035994","filed":"2023-11-01","form":"10-Q"},{"accn":"0001628280-25-021491","filed":"2025-05-01","form":"10-Q"},{"accn":"0001628280-25-036977","filed":"2025-07-31","form":"10-Q"},{"accn":"0001944013-25-000116","filed":"2025-10-29","form":"10-Q"},{"accn":"0001944013-26-000161","filed":"2026-04-30","form":"10-Q"},{"accn":"0001944013-26-000186","filed":"2026-07-31","form":"10-Q"},{"accn":"0001628280-24-019638","filed":"2024-05-01","form":"10-Q"},{"accn":"0001628280-24-033745","filed":"2024-07-31","form":"10-Q"},{"accn":"0001628280-24-044560","filed":"2024-10-31","form":"10-Q"}],"provenance":{"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2062900000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1776700000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1862100000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2131200000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2305000000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":538900000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":530300000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":480000000},"#0":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1776700000},"#1":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1549100000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":227600000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":451500000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":452400000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":473900000},"revenue@2023Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":484300000},"revenue@2024Q1":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":510200000},"revenue@2024Q2":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":528600000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":548300000},"revenue@2024Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":544100000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":557600000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":577200000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":589200000},"#2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2305000000},"#3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1724000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":581000000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":696400000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":724700000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":303400000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":317100000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":321300000},"costOfRevenue@2024Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":321600000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1263400000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1374100000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":347000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":352800000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":310700000},"#4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1115500000},"#5":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1010600000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":104900000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1115500000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":261100000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":266000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":283600000},"costOfRevenue@2023Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":300400000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1111100000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":320000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":334900000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":337900000},"#6":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1332200000},"#7":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":992800000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":339400000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1332200000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":415100000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":417200000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":190400000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":186400000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":190300000},"grossProfit@2023Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":183900000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":751000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":206800000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":211500000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":227000000},"grossProfit@2024Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":222500000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":867800000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":688800000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":661200000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":972800000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":191900000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":177500000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":169300000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":122700000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":237600000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":242300000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":251300000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":241600000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":281300000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":307500000},"#8":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":467100000},"#9":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":49500000},"#10":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-13200000},"#11":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7400000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9"},{"ref":"#10"},{"ref":"#11"}],"rule":"component-sum","value":510800000},"#12":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":121700000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":121700000},"#13":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":133800000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":133800000},"#14":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":124100000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":124100000},"#15":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":493500000},"#16":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":386800000},"#17":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":106700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":106700000},"#18":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":48300000},"#19":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4200000},"#20":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5500000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#18"},{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":551500000},"#21":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":129400000},"#22":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1400000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":130800000},"#23":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":138000000},"#24":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":2800000},"#25":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":1400000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#25"}],"rule":"component-sum","value":139400000},"#26":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":126900000},"#27":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4200000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":1400000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#28"}],"rule":"component-sum","value":128300000},"#29":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":500600000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":394300000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":106300000},"#32":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6100000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1900000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#33"}],"rule":"component-sum","value":108200000},"#34":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":54800000},"#35":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":600000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#34"},{"ref":"#35"},{"ref":"#32"}],"rule":"component-sum","value":562100000},"#36":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":125500000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":129400000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":127300000},"#39":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":8200000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":4300000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#40"}],"rule":"component-sum","value":131600000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":132800000},"#42":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12900000},"#43":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":4700000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#43"}],"rule":"component-sum","value":137500000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":512000000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":391200000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":120800000},"#47":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17600000},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":4700000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#48"}],"rule":"component-sum","value":125500000},"#49":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":46100000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#49"},{"ref":"#47"}],"rule":"component-sum","value":575700000},"#50":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":136500000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3700000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"}],"rule":"component-sum","value":140200000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":221700000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":70200000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":43700000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-117200000},"#52":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5300000},"#53":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-10700000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5300000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":66100000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":53300000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68600000},"operatingIncome@2023Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":62400000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":250400000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":81300000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":89300000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":99000000},"operatingIncome@2024Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":86200000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":355800000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":101100000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":102900000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":118400000},"#54":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":424200000},"#55":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":322400000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":101800000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":424200000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":100100000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":144300000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":233700000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":76300000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":285200000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-110500000},"#56":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":236500000},"#57":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":240300000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":-3800000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":236500000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":71300000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":57300000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":74300000},"#58":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":233100000},"#59":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":202900000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":30200000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":233100000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":74100000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":84500000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":94000000},"#60":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":338500000},"#61":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":252600000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":85900000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":338500000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":98800000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":104600000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":120400000},"#62":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":432800000},"#63":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":323800000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":109000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":432800000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":85100000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":128000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10100000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4800000},"#64":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22700000},"#65":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16700000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22700000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7200000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":7400000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":7300000},"#66":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27200000},"#67":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21900000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":5300000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":27200000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4500000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4300000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1000000},"#68":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11300000},"#69":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9800000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":1500000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11300000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":16800000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":16600000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4900000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":700000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":800000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3000000},"#70":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10100000},"#71":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4400000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":5700000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6600000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5300000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":435400000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":54100000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":258200000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-59300000},"#72":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":401100000},"#73":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":303900000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":97200000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":401100000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":105700000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":45600000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":55200000},"#74":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":255900000},"#75":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":206500000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":49400000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":255900000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":64800000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":71600000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":77300000},"#76":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":294700000},"#77":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":213700000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":81000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":294700000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107100000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":86400000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":91400000},"#78":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":366600000},"#79":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":284900000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":81700000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":366600000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":67100000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":95900000},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.36},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":4.54},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-1.06},"#80":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.01},"#81":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":57200000},"#82":{"kind":"computed","op":"product","terms":[{"ref":"#80"},{"ref":"#81"}],"value":400972000},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":5.3},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":57300000},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":303690000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#85","weight":-1}],"value":97282000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":56900000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"per-share-quarter","value":1.709701230228471},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":7.01},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.84},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.79},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.96},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":0.86},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":4.45},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.12},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.23},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.33},"dilutedEps@2024Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-10-01","end":"2024-12-31","value":1.38},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.05},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.83},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.47},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.56},"#88":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.26},"#89":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":58600000},"#90":{"kind":"computed","op":"product","terms":[{"ref":"#88"},{"ref":"#89"}],"value":366836000},"#91":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":4.87},"#92":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":58600000},"#93":{"kind":"computed","op":"product","terms":[{"ref":"#91"},{"ref":"#92"}],"value":285382000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#93","weight":-1}],"value":81454000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#89","weight":4},{"ref":"#92","weight":-3}],"rule":"unaverage-quarter","value":58600000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"per-share-quarter","value":1.39},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.26},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.14},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.63},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-12-31","value":377300000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":427000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2022-12-31","value":427000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2023-03-31","value":292000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2023-06-30","value":218900000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2023-09-30","value":273800000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":329600000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":329600000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2024-03-31","value":219400000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2024-06-30","value":229300000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-09-30","value":258200000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-12-31","value":306700000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-12-31","value":306700000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-03-31","value":435100000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-06-30","value":332200000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2025-09-30","value":388200000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":506500000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-12-31","value":506500000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-03-31","value":355400000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2026-06-30","value":350400000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2022-03-31","value":203900000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2022-06-30","value":522100000},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2022-09-30","value":242300000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1751900000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1751900000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2023-03-31","value":1087800000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2023-06-30","value":1033800000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2023-09-30","value":1058700000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":1090800000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":1090800000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":1072200000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":1109200000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":1244800000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-12-31","value":1403200000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-12-31","value":1403200000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":1373500000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":1245600000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":1280300000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":2571400000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":2571400000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":1481700000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":1479200000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2022-12-31","value":4391600000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2022-12-31","value":4391600000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2023-03-31","value":2231700000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2023-06-30","value":2179100000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2023-09-30","value":2191900000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":2351400000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":2351400000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2024-03-31","value":2418400000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2024-06-30","value":2506700000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-09-30","value":2651900000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-12-31","value":2641900000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-12-31","value":2641900000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-03-31","value":2622100000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-06-30","value":2516600000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2025-09-30","value":2549000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":3853400000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-12-31","value":3853400000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-03-31","value":4051700000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2026-06-30","value":4030800000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1488200000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2022-12-31","value":1488200000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2023-03-31","value":380900000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2023-06-30","value":401100000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2023-09-30","value":415600000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":467100000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2023-12-31","value":467100000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":492800000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":520600000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":572100000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-12-31","value":543400000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-12-31","value":543400000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":659500000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":425500000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2025-09-30","value":392000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":465200000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-12-31","value":465200000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-03-31","value":520200000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2026-06-30","value":527500000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2487600000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2487600000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2023-03-31","value":668800000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2023-06-30","value":941500000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2023-09-30","value":905400000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-12-31","value":973300000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-12-31","value":973300000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2024-03-31","value":1011400000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2024-06-30","value":1031000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-09-30","value":1075000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2024-12-31","value":1000900000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2024-12-31","value":1000900000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-03-31","value":862900000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-06-30","value":628000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2025-09-30","value":580500000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-12-31","value":1790000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-12-31","value":1790000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-03-31","value":1952500000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2026-06-30","value":1850900000},"#96":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2022-12-31","value":0},"#97":{"kind":"filed","concept":"ShortTermBorrowings","filing":0,"unit":"USD","end":"2022-12-31","value":399600000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":399600000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":399600000},"#98":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2023-06-30","value":262300000},"#99":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2023-06-30","value":0},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":262300000},"#100":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2023-09-30","value":250300000},"#101":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":250300000},"#102":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2023-12-31","value":248500000},"#103":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":248500000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":248500000},"#104":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2024-03-31","value":246800000},"#105":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2024-03-31","value":110000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":356800000},"#106":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2024-06-30","value":246900000},"#107":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2024-06-30","value":130000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":376900000},"#108":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-09-30","value":246900000},"#109":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2024-09-30","value":85000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":331900000},"#110":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2024-12-31","value":247000000},"#111":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":247000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":247000000},"#112":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2025-03-31","value":0},"#113":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":247100000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":247100000},"#114":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2025-06-30","value":0},"#115":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2025-06-30","value":47200000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":47200000},"#116":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2025-09-30","value":0},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":0},"#117":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2025-12-31","value":1148200000},"#118":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":1148200000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":1148200000},"#119":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2026-03-31","value":1192600000},"#120":{"kind":"filed","concept":"ShortTermBorrowings","filing":9,"unit":"USD","end":"2026-03-31","value":5600000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":1198200000},"#121":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2026-06-30","value":1087100000},"#122":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2026-06-30","value":11300000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":1098400000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2021-12-31","value":1835100000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2022-03-31","value":1726200000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2022-06-30","value":1864600000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2022-09-30","value":1710800000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-12-31","value":1904000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-12-31","value":1904000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2023-03-31","value":2017700000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2023-06-30","value":1237600000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2023-09-30","value":1286500000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":1360300000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":1360300000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-03-31","value":1407000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-06-30","value":1475700000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2024-09-30","value":1576900000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2024-12-31","value":1641000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2024-12-31","value":1641000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-03-31","value":1759200000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-06-30","value":1888600000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2025-09-30","value":1968500000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":2063400000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2025-12-31","value":2063400000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2026-03-31","value":2099200000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2026-06-30","value":2179900000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-74300000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-71600000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-46200000},"#123":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":58800000},"#124":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-46200000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-29500000},"#125":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":92800000},"#126":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-29500000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":122300000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":185100000},"#127":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-608500000},"#128":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-30700000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":-577800000},"#129":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-498800000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":109700000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-498800000},"#130":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-53000000},"#131":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-105400000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":52400000},"#132":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":33900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":86900000},"#133":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":162100000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":128200000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":162100000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-70900000},"#134":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-19600000},"#135":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-70900000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":51300000},"#136":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":55800000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":75400000},"#137":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":257800000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":202000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":257800000},"#138":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":189000000},"#139":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":58800000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":130200000},"#140":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":394800000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":205800000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":394800000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":38400000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8700000},"#141":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":20900000},"#142":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8700000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":12200000},"#143":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":30200000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":9300000},"#144":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33700000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":3500000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":33700000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9200000},"#145":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":19000000},"#146":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9200000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":9800000},"#147":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":28300000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":9300000},"#148":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35400000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":7100000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35400000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11900000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":12800000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":12800000},"#149":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":51000000},"#150":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":37500000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":13500000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":51000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12500000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":13100000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12200000},"#151":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":50200000},"#152":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":37800000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":12400000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":50200000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":28100000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":27400000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":59200000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":56900000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":56100000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81","weight":4},{"ref":"#84","weight":-3}],"rule":"unaverage-quarter","value":56900000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":57200000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":57300000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":57400000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":57500000},"#153":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57500000},"#154":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":57400000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153","weight":4},{"ref":"#154","weight":-3}],"rule":"unaverage-quarter","value":57800000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":57500000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":58100000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":58300000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":58300000},"#155":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":58300000},"#156":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":58200000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155","weight":4},{"ref":"#156","weight":-3}],"rule":"unaverage-quarter","value":58600000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":58300000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":58500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":58500000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":58600000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89","weight":4},{"ref":"#92","weight":-3}],"rule":"unaverage-quarter","value":58600000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":58600000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":58700000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":58700000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":56325382},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":56325382},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2023-06-30","value":56754781},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2023-09-30","value":56798744},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":56919443},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":56919443},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2024-03-31","value":57111810},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-06-30","value":57186163},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-09-30","value":57226069},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-12-31","value":57290198},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-12-31","value":57290198},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-03-31","value":57497701},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-06-30","value":57536061},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2025-09-30","value":57593476},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":57607816},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-12-31","value":57607816},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2026-03-31","value":57743867},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2026-06-30","value":57798435},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":1841200000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":33.389888021717},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.747006641136265},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":21.106209704784526},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":238600000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":1771400000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":37.21506163111386},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.2983058479203017},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.575561434119436},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.1771939255476414},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-27400000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":246600000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":1611700000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":40.33080930132646},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.447183287685945},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.742548735298858},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.3352601156069364},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-81100000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":255800000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":1775400000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":40.71884384384384},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.69481981981982},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.82789039039039},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.5822598454177403},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-59700000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":365700000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":1880800000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":42.20390455531453},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.40347071583514},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":15.904555314533622},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":5.527515047291487},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":641700000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":444100000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":468700000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":35.60957506030803},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":13.026535535349787},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.03896826869549},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":77000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":486600000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":33.471619837827646},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.240618517820101},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":48.689421082406184},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":286000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":597200000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":35.270833333333336},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-24.416666666666668},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-12.354166666666666},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-107500000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":211600000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":53.9103690685413},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.029876977152901},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":42.70650263620387},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.1771939255476414},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-27400000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":1900000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":385400000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":42.17054263565891},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":14.640088593576966},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.410852713178297},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.8558676818062483},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":77900000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":399100000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":41.202475685234305},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.781609195402298},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.079575596816976},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.5774121166791324},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":43400000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":62600000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":405300000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":40.15615108672716},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.47562776957164},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.648027009917703},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.5474013474494708},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-23500000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":79100000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":421900000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":37.972331199669625},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.88457567623374},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.200289077018377},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.3352601156069364},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-81100000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":36200000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":428900000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":40.53312426499412},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.934927479419835},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.700901607212858},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.1757305194805197},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":137400000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":81300000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":439300000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":40.011350737797954},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.893681422625804},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.545213772228529},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.130618517095659},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":147600000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":91900000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":449300000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":41.40069305124931},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":18.055808863760713},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.098121466350538},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.175843384023772},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":73700000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":101300000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":457900000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":40.893218158426755},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.84267597868039},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.886969307112663},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.5822598454177403},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-59700000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":91200000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":456500000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":42.61119081779053},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.131276901004302},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.20731707317073},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.0826383623957545},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-188000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":103300000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":474300000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":41.97851697851698},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.827442827442827},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.96881496881497},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.92737955346651},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-285000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":108900000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":470800000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":42.6510522742702},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.095044127630686},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.51255940257977},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.2660714285714287},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-388200000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":121400000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":479200000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":41.58347676419966},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.521514629948364},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.06196213425129},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":5.527515047291487},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":641700000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":110500000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":596300000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":40.39345203905801},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.373923032739805},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.635267087880528},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.8483275663206458},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":842800000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":101900000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":580400000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":42.43135090382227},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.91168759486684},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":13.233061956671726},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.804170616113744},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":748000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":144600000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":277000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":280300000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":291200000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":416700000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":494300000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":85700000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":298200000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":-98200000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":5400000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":87100000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":72400000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":88400000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":43300000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":93200000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":104700000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":114100000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":104700000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":115800000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":122000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":133600000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":122900000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":130000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":172000000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2303600000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#157"}],"scale":100,"value":17.346761590553918},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1608800000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#158"}],"scale":100,"value":15.446295375435106},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1888000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#159"}],"scale":100,"value":13.08262711864407},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":3211600000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#160"}],"scale":100,"value":35.7516502677793},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2303600000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#161"}],"scale":100,"value":17.346761590553918},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1499900000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#162"}],"scale":100,"value":17.487832522168144},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1536800000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#163"}],"scale":100,"value":16.287090057261842},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1608800000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#164"}],"scale":100,"value":15.446295375435106},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1763800000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#165"}],"scale":100,"value":20.229050912801906},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1852600000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#166"}],"scale":100,"value":20.344380870128468},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1908800000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#167"}],"scale":100,"value":17.38788767812238},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1888000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#168"}],"scale":100,"value":13.08262711864407},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2006300000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#169"}],"scale":100,"value":12.316203957533768},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1935800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#170"}],"scale":100,"value":2.438268416158694},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1968500000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#171"}],"scale":100,"value":0},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":3211600000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#172"}],"scale":100,"value":35.7516502677793},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3297400000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#173"}],"scale":100,"value":36.33772062837387},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3278300000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#174"}],"scale":100,"value":33.50517036268798},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"totalAssets@FY2022"}],"scale":100,"value":9.133345477730211},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3371500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#175"}],"scale":100,"value":7.590093430223936},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2496650000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#176"}],"scale":100,"value":11.803817114934013},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3247650000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#177"}],"scale":100,"value":11.28816220959771},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":350200000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#178"},{"ref":"totalAssets@2022Q4"}],"scale":100,"value":7.974314600601147},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":401800000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"totalAssets@2023Q1"}],"scale":100,"value":18.004212035667877},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":189200000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#180"},{"ref":"totalAssets@2023Q2"}],"scale":100,"value":8.682483594144372},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":303700000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#181"},{"ref":"totalAssets@2023Q3"}],"scale":100,"value":13.855559103973722},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":255900000},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3371500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#182"},{"ref":"#183"}],"scale":100,"value":7.590093430223936},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":215000000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2325050000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"#185"}],"scale":100,"value":9.247112965312573},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":241000000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2342900000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#186"},{"ref":"#187"}],"scale":100,"value":10.28639720005122},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":263100000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2421900000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#188"},{"ref":"#189"}],"scale":100,"value":10.863371732936951},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":294700000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2496650000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#190"},{"ref":"#191"}],"scale":100,"value":11.803817114934013},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":337000000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2520250000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#192"},{"ref":"#193"}],"scale":100,"value":13.37168931653606},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":351800000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2511650000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#195"}],"scale":100,"value":14.006728644516553},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":365900000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2600450000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#196"},{"ref":"#197"}],"scale":100,"value":14.070641619719664},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":366600000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3247650000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#198"},{"ref":"#199"}],"scale":100,"value":11.28816220959771},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":326600000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3336900000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#201"}],"scale":100,"value":9.787527345740058},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":336100000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3273700000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#203"}],"scale":100,"value":10.266670739530195},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1683100000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#204"}],"scale":100,"value":25.86893232725328},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1869550000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#205"}],"scale":100,"value":21.45436067502875},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1632150000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#206"}],"scale":100,"value":15.678706001286645},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1500650000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#207"}],"scale":100,"value":19.638156798720555},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1852200000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#208"}],"scale":100,"value":19.792678976352445},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1869550000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#178"},{"ref":"#209"}],"scale":100,"value":18.731780374956543},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1871950000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"#210"}],"scale":100,"value":21.464248510911084},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1551100000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#180"},{"ref":"#211"}],"scale":100,"value":12.19779511314551},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1498650000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#181"},{"ref":"#212"}],"scale":100,"value":20.26490508123978},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1632150000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#182"},{"ref":"#213"}],"scale":100,"value":15.678706001286645},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1712350000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"#214"}],"scale":100,"value":12.555844307530586},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1356650000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#186"},{"ref":"#215"}],"scale":100,"value":17.7643459993366},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1431700000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#188"},{"ref":"#216"}],"scale":100,"value":18.376754906754208},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1500650000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#190"},{"ref":"#217"}],"scale":100,"value":19.638156798720555},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1583100000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#192"},{"ref":"#218"}],"scale":100,"value":21.287347609121344},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1682150000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#219"}],"scale":100,"value":20.91371161905894},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1772700000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#196"},{"ref":"#220"}],"scale":100,"value":20.64083037174931},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1852200000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#198"},{"ref":"#221"}],"scale":100,"value":19.792678976352445},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1929200000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#222"}],"scale":100,"value":16.929297117976365},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2034250000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#223"}],"scale":100,"value":16.522059727172174},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-286200000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#224"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-13.873672984633279},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":85400000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":4.806664040074304},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":269100000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#226"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":14.451425809569841},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":173800000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":8.15503003003002},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-87400000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#228"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-16.218222304694752},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-77900000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#229"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-14.689798227418438},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-6100000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#230"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-1.2708333333333321},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":256700000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#231"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":112.78558875219682},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":58700000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#232"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":13.001107419712078},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":76200000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#233"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":16.843501326259958},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":74400000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":15.699514665541248},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":59800000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":12.347718356390658},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":47400000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#236"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":9.290474323794594},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":48600000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#237"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":9.194097616345065},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":40900000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#238"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.459420025533459},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":36900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#239"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.7818415732402215},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":138800000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#240"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":24.892395982783366},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":147500000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#241"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":25.554400554400548},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2020-12-31","value":1531100000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2021-12-31","value":1835100000}},"quality":[{"metric":"netIncome","periodKey":"FY2022","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.5020e+8 but the year reports 4.0110e+8 (12.69% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2023","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.9590e+8 but the year reports 1.6210e+8 (17.25% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2023Q1","rule":"accounting-identity","severity":"warning","message":"Assets 2.2317e+9 ≠ liabilities + mezzanine + equity 2.6865e+9 (16.93% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2023Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.3514e+9 ≠ liabilities + mezzanine + equity 2.3336e+9 (0.76% apart)."},{"metric":"totalAssets","periodKey":"FY2023","rule":"accounting-identity","severity":"warning","message":"Assets 2.3514e+9 ≠ liabilities + mezzanine + equity 2.3336e+9 (0.76% apart)."},{"metric":"operatingExpenses","periodKey":"FY2024","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 10 of 10 period(s), by up to 11.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}