{"schemaVersion":2,"ticker":"HGV","company":{"ticker":"HGV","name":"Hilton Grand Vacations Inc.","exchange":"NYSE","cik":1674168,"sic":"7000","sicDescription":"Hotels, Rooming Houses, Camps & Other Lodging Places","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:41.227Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[1475000000,1583000000,1711000000,1999000000,1838000000,894000000,2335000000,3538000000,3592000000,4465000000,4513000000],"operatingExpenses":[610000000,709000000,779000000,130000000,127000000,114000000,241000000,404000000,357000000,415000000,431000000],"pretaxIncome":[292000000,293000000,311000000,403000000,273000000,-280000000,269000000,481000000,449000000,136000000,175000000],"interestExpense":[0,3000000,27000000,30000000,43000000,43000000,105000000,142000000,178000000,329000000,311000000],"netIncome":[174096269,167618659,326777744,298124983,215695961,-201000000,176000000,352000000,313000000,47000000,81000000],"dilutedEps":[1.76,1.7,3.28,3.05,2.42,-2.36,1.75,2.93,2.8,0.45,0.89],"cash":[79000000,48000000,246000000,108000000,67000000,428000000,432000000,223000000,589000000,328000000,239000000],"totalAssets":[null,2180000000,2384000000,2753000000,3079000000,3134000000,8008000000,8004000000,8685000000,11442000000,11537000000],"totalLiabilities":[null,2013000000,1866000000,2137000000,2509000000,2760000000,6020000000,5853000000,6570000000,9547000000,10097000000],"totalDebt":[null,490000000,482000000,604000000,828000000,1159000000,2913000000,2651000000,3049000000,4601000000,4545000000],"equity":[-106000000,167000000,518000000,616000000,570000000,374000000,1988000000,2151000000,2115000000,1895000000,1440000000],"operatingCashFlow":[152000000,182000000,356000000,-164000000,143000000,79000000,168000000,747000000,312000000,309000000,300000000],"capex":[18000000,34000000,47000000,58000000,61000000,31000000,39000000,97000000,75000000,126000000,146000000],"depreciationAndAmortization":[22000000,24000000,29000000,33000000,44000000,45000000,126000000,244000000,213000000,268000000,273000000],"dilutedShares":[99000000,99000000,99621199,97898242,89291176,85000000,101100000,119600000,111600000,103100000,91500000],"sharesOutstanding":[null,98802597,99136304,94558086,85535501,85205012,119904001,113628706,105961160,96720179,83133678],"totalCosts":[1154000000,1260000000,1374000000,1565000000,1523000000,1139000000,1945000000,3224000000,3365000000,4523000000,4587000000],"ebitda":[314000000,320000000,367000000,466000000,360000000,-192000000,500000000,867000000,840000000,733000000,759000000],"debtToCapital":[null,74.5814307458143,48.199999999999996,49.50819672131148,59.227467811158796,75.60339204174821,59.43684962252601,55.206164098292376,59.043377226955855,70.82820197044335,75.93984962406014],"ebit":[292000000,296000000,338000000,433000000,316000000,-237000000,374000000,623000000,627000000,465000000,486000000],"netDebt":[null,442000000,236000000,496000000,761000000,731000000,2481000000,2428000000,2460000000,4273000000,4306000000],"freeCashFlow":[134000000,148000000,309000000,-222000000,82000000,48000000,129000000,650000000,237000000,183000000,154000000],"capexOutflow":[-18000000,-34000000,-47000000,-58000000,-61000000,-31000000,-39000000,-97000000,-75000000,-126000000,-146000000],"netMargin":[11.803136881355933,10.588670814908403,19.09864079485681,14.9137060030015,11.735362404787812,-22.483221476510067,7.537473233404711,9.949123798756359,8.71380846325167,1.0526315789473684,1.794814978949701],"fcfMargin":[9.084745762711863,9.349336702463676,18.059614260666276,-11.105552776388194,4.461371055495103,5.369127516778524,5.524625267665953,18.371961560203502,6.597995545657015,4.098544232922732,3.412364280966098],"returnOnAssets":[null,7.688929311926605,14.319795968448728,11.606968386217636,7.396980829903978,-6.470304200869145,3.1592173756955666,4.396702473145141,3.750973695248367,0.46703433199185174,0.7049915139910353],"returnOnEquity":[-72.6915528183716,549.5693737704918,95.4095602919708,52.57936208112874,36.37368650927487,-42.58474576271186,14.902624894157492,17.00893935733269,14.6741678387248,2.344139650872818,4.857571214392804],"revenueGrowth":[null,7.32203389830508,8.085912823752373,16.83226183518409,-8.054027013506747,-51.36017410228509,161.18568232662193,51.52034261241969,1.5262860373092213,24.304008908685958,1.0750279955207276]}},"quarterly":{"keys":["2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[370000000,391000000,407000000,415000000,399000000,439000000,426000000,447000000,367000000,563000000,427000000,642000000,450000000,454000000,466000000,468000000,351000000,123000000,208000000,212000000,235000000,334000000,245000000,838000000,779000000,948000000,1116000000,992000000,934000000,1007000000,1018000000,1019000000,1034000000,1106000000,1176000000,1149000000,1015000000,1138000000,1168000000,1192000000,1136000000,1208000000],"operatingExpenses":[16000000,21000000,181000000,193000000,175000000,29000000,194000000,200000000,184000000,30000000,31000000,36000000,27000000,30000000,30000000,31000000,21000000,22000000,22000000,27000000,25000000,35000000,79000000,101000000,90000000,115000000,100000000,99000000,82000000,86000000,80000000,109000000,96000000,113000000,100000000,106000000,96000000,110000000,110000000,115000000,104000000,122000000],"pretaxIncome":[80000000,80000000,68000000,65000000,76000000,84000000,71000000,80000000,40000000,146000000,56000000,161000000,75000000,54000000,70000000,74000000,9000000,-56000000,-12000000,-221000000,-13000000,12000000,148000000,122000000,71000000,114000000,204000000,92000000,90000000,115000000,136000000,108000000,-13000000,7000000,93000000,49000000,-6000000,43000000,45000000,93000000,74000000,23000000],"interestExpense":[0,0,0,3000000,7000000,7000000,7000000,6000000,7000000,8000000,7000000,8000000,10000000,11000000,12000000,10000000,10000000,12000000,10000000,11000000,15000000,17000000,42000000,31000000,33000000,35000000,37000000,37000000,44000000,44000000,45000000,45000000,79000000,87000000,84000000,79000000,77000000,79000000,79000000,76000000,73000000,70000000],"netIncome":[48000000,47000000,35000000,38000000,50000000,51000000,43000000,183000000,30000000,107000000,41000000,120000000,55000000,39000000,50000000,72000000,8000000,-48000000,-6846654,-154000000,-7000000,9000000,98704709,75365931,51000000,73000000,150000000,78000000,73000000,80000000,92000000,68000000,-4000000,2000000,29000000,20000000,-17000000,25000000,25000000,48000000,66000000,12000000],"dilutedEps":[0.48,0.48,0.35,0.39,0.51,0.51,0.43,1.83,0.3,1.1,0.42,1.24,0.58,0.43,0.59,0.83,0.09,-0.56,-0.08,-1.81,-0.08,0.1,0.9,0.6248038297228203,0.42,0.6,1.24,0.6960893345487694,0.64,0.71,0.83,0.6170534069981581,-0.04,0.02,0.28,0.1940625,-0.17,0.25,0.28,0.5542013888888889,0.79,0.15],"cash":[null,null,null,48000000,196000000,191000000,226000000,246000000,85000000,131000000,145000000,108000000,158000000,120000000,113000000,67000000,669000000,733000000,625000000,428000000,400000000,318000000,334000000,432000000,514000000,374000000,425000000,223000000,389000000,252000000,227000000,589000000,355000000,328000000,297000000,328000000,259000000,269000000,215000000,239000000,261000000,272000000],"totalAssets":[null,null,null,2180000000,2307000000,2287000000,2348000000,2384000000,2365000000,2608000000,2813000000,2753000000,2961000000,2989000000,3038000000,3079000000,3704000000,3635000000,3544000000,3134000000,3114000000,4507000000,8097000000,8008000000,8442000000,8132000000,8046000000,8004000000,8478000000,8151000000,8009000000,8685000000,11664000000,11467000000,11154000000,11442000000,11789000000,11738000000,11680000000,11537000000,11935000000,12234000000],"totalLiabilities":[null,null,null,2013000000,2081000000,2004000000,2015000000,1866000000,1965000000,2091000000,2251000000,2137000000,2386000000,2539000000,2544000000,2509000000,3141000000,3112000000,3022000000,2760000000,2745000000,4111000000,6203000000,6020000000,6377000000,6055000000,5889000000,5853000000,6346000000,6046000000,5861000000,6570000000,9500000000,9387000000,9167000000,9547000000,10058000000,10098000000,10139000000,10097000000,10585000000,10976000000],"totalDebt":[null,null,null,490000000,488000000,486000000,484000000,482000000,479000000,637000000,530000000,604000000,800000000,937000000,815000000,828000000,1266000000,1263000000,1262000000,1159000000,1156000000,2431000000,2929000000,2913000000,2913000000,2787000000,2612000000,2651000000,2940000000,2942000000,2730000000,3049000000,5144000000,4885000000,5039000000,4601000000,4487000000,4574000000,4719000000,4545000000,4757000000,4876000000],"equity":[null,null,null,167000000,226000000,283000000,333000000,518000000,400000000,517000000,562000000,616000000,575000000,450000000,494000000,570000000,563000000,523000000,522000000,374000000,369000000,396000000,1894000000,1988000000,2065000000,2077000000,2157000000,2151000000,2132000000,2105000000,2148000000,2115000000,2164000000,2080000000,1987000000,1895000000,1731000000,1640000000,1541000000,1440000000,1350000000,1258000000],"operatingCashFlow":[36000000,50000000,null,49000000,135000000,42000000,122000000,57000000,25000000,-159000000,-71000000,41000000,14000000,57000000,75000000,-3000000,53000000,35000000,-2000000,-7000000,62000000,30000000,-56000000,132000000,270000000,260000000,233000000,-16000000,26000000,194000000,92000000,0,0,113000000,91000000,105000000,38000000,61000000,34000000,167000000,128000000,134000000],"capex":[10000000,7000000,4000000,13000000,10000000,11000000,16000000,10000000,18000000,11000000,12000000,17000000,10000000,17000000,15000000,19000000,8000000,7000000,7000000,9000000,5000000,8000000,12000000,14000000,14000000,21000000,16000000,46000000,11000000,14000000,22000000,28000000,19000000,18000000,32000000,57000000,32000000,34000000,38000000,42000000,20000000,21000000],"depreciationAndAmortization":[5000000,6000000,6000000,7000000,7000000,7000000,7000000,8000000,8000000,8000000,9000000,8000000,8000000,12000000,12000000,12000000,12000000,11000000,11000000,11000000,11000000,12000000,48000000,55000000,60000000,64000000,57000000,63000000,51000000,52000000,53000000,57000000,62000000,68000000,68000000,70000000,67000000,59000000,67000000,80000000,71000000,71000000],"dilutedShares":[99000000,99000000,99000000,99000000,99339928,99529301,99730483,99893194,99487013,97463820,97432015,97166254,94597630,90271976,86272979,86119450,86044525,85002791,85082124,84403270,85307705,86838601,109138778,121911486,122000000,122000000,121100000,109700000,114400000,112100000,110900000,108600000,105100000,104300000,102000000,99200000,95500000,92200000,90100000,86400000,83700000,80900000],"sharesOutstanding":[null,null,null,98802597,99038837,99082128,99088973,99136304,96821553,96897051,96906759,94558086,91886756,85910022,85469804,85535501,84987241,85077503,85086548,85205012,85537477,85752632,119803728,119904001,120258347,118501896,116387235,113628706,112515473,109929447,108628081,105961160,104760243,102485583,99850114,96720179,93445262,89458267,86635596,83133678,80656367,78017947],"totalCosts":[284000000,304000000,333000000,339000000,316000000,348000000,350000000,360000000,320000000,408000000,364000000,473000000,365000000,390000000,384000000,384000000,337000000,165000000,210000000,427000000,234000000,308000000,719000000,684000000,679000000,801000000,879000000,865000000,804000000,853000000,838000000,870000000,1090000000,1141000000,1142000000,1150000000,1088000000,1154000000,1179000000,1166000000,1142000000,1267000000],"ebitda":[85000000,86000000,74000000,75000000,90000000,98000000,85000000,94000000,55000000,162000000,72000000,177000000,93000000,77000000,94000000,96000000,31000000,-33000000,9000000,-199000000,13000000,41000000,238000000,208000000,164000000,213000000,298000000,192000000,185000000,211000000,234000000,210000000,128000000,162000000,245000000,198000000,138000000,181000000,191000000,249000000,218000000,164000000],"debtToCapital":[null,null,null,74.5814307458143,68.34733893557423,63.198959687906374,59.241126070991434,48.199999999999996,54.49374288964732,55.19930675909879,48.53479853479853,49.50819672131148,58.18181818181818,67.55587599134823,62.26126814362109,59.227467811158796,69.21815199562602,70.71668533034713,70.73991031390135,75.60339204174821,75.80327868852459,85.99221789883269,60.72983620153431,59.43684962252601,58.51747689835275,57.2985197368421,54.77039211574753,55.206164098292376,57.96529968454258,58.29205468595205,55.96555965559655,59.043377226955855,70.38861521620142,70.13639626704953,71.71932820950754,70.82820197044335,72.16146670955291,73.60798197618281,75.38338658146965,75.93984962406014,77.89421974783036,79.4913596348223],"ebit":[80000000,80000000,68000000,68000000,83000000,91000000,78000000,86000000,47000000,154000000,63000000,169000000,85000000,65000000,82000000,84000000,19000000,-44000000,-2000000,-210000000,2000000,29000000,190000000,153000000,104000000,149000000,241000000,129000000,134000000,159000000,181000000,153000000,66000000,94000000,177000000,128000000,71000000,122000000,124000000,169000000,147000000,93000000],"netDebt":[null,null,null,442000000,292000000,295000000,258000000,236000000,394000000,506000000,385000000,496000000,642000000,817000000,702000000,761000000,597000000,530000000,637000000,731000000,756000000,2113000000,2595000000,2481000000,2399000000,2413000000,2187000000,2428000000,2551000000,2690000000,2503000000,2460000000,4789000000,4557000000,4742000000,4273000000,4228000000,4305000000,4504000000,4306000000,4496000000,4604000000],"freeCashFlow":[26000000,43000000,null,36000000,125000000,31000000,106000000,47000000,7000000,-170000000,-83000000,24000000,4000000,40000000,60000000,-22000000,45000000,28000000,-9000000,-16000000,57000000,22000000,-68000000,118000000,256000000,239000000,217000000,-62000000,15000000,180000000,70000000,-28000000,-19000000,95000000,59000000,48000000,6000000,27000000,-4000000,125000000,108000000,113000000],"capexOutflow":[-10000000,-7000000,-4000000,-13000000,-10000000,-11000000,-16000000,-10000000,-18000000,-11000000,-12000000,-17000000,-10000000,-17000000,-15000000,-19000000,-8000000,-7000000,-7000000,-9000000,-5000000,-8000000,-12000000,-14000000,-14000000,-21000000,-16000000,-46000000,-11000000,-14000000,-22000000,-28000000,-19000000,-18000000,-32000000,-57000000,-32000000,-34000000,-38000000,-42000000,-20000000,-21000000],"netMargin":[12.972972972972974,12.020460358056265,8.5995085995086,9.156626506024097,12.531328320802004,11.617312072892938,10.093896713615024,40.939597315436245,8.174386920980927,19.005328596802844,9.601873536299765,18.69158878504673,12.222222222222221,8.590308370044053,10.72961373390558,15.384615384615385,2.2792022792022792,-39.02439024390244,-3.291660576923077,-72.64150943396226,-2.9787234042553195,2.694610778443114,40.28763632653061,8.99354785202864,6.546854942233633,7.700421940928271,13.440860215053762,7.862903225806452,7.815845824411134,7.944389275074479,9.037328094302556,6.673209028459273,-0.3868471953578337,0.18083182640144665,2.465986394557823,1.7406440382941688,-1.6748768472906401,2.196836555360281,2.1404109589041096,4.026845637583892,5.809859154929577,0.9933774834437087],"fcfMargin":[7.027027027027027,10.997442455242968,null,8.674698795180722,31.32832080200501,7.061503416856492,24.88262910798122,10.51454138702461,1.9073569482288828,-30.19538188277087,-19.437939110070257,3.7383177570093453,0.8888888888888888,8.81057268722467,12.875536480686694,-4.700854700854701,12.82051282051282,22.76422764227642,-4.326923076923077,-7.547169811320755,24.25531914893617,6.58682634730539,-27.755102040816325,14.081145584725538,32.86264441591784,25.21097046413502,19.444444444444446,-6.25,1.6059957173447537,17.874875868917577,6.8762278978389,-2.747791952894995,-1.83752417794971,8.589511754068715,5.017006802721088,4.177545691906006,0.5911330049261084,2.3725834797891037,-0.3424657534246575,10.486577181208053,9.507042253521126,9.35430463576159],"returnOnAssets":[null,null,null,7.706422018348624,7.368877329865627,7.608220376038479,7.7512776831345835,14.329535495179668,13.142123287671234,14.831460674157304,13.98953691145127,11.602102394393615,12.129177619226436,9.112024298731464,9.024098444710306,7.4074074074074066,5.071267816954238,2.475845410628019,0.7643070799149195,-6.465367906003541,-6.331670695218539,-3.9019074920167034,-0.9156479855682501,3.1604853706695386,4.05106680512288,4.71668075005934,4.32838915938797,4.396702473145141,4.42080378250591,4.679727322974882,4.023668639053255,3.750973695248367,2.3433621288849174,1.610765623407075,0.9914940249439024,0.46703433199185174,0.2899415852982561,0.491273432449903,0.46422002277305774,0.7049915139910353,1.3825661777103355,1.259803103620891],"returnOnEquity":[null,null,null,550.8196721311475,75.22123893805309,61.48409893992933,54.65465465465466,95.47445255474453,98.08306709265176,90.75,80.67039106145252,52.557319223985886,66.25641025641026,52.74043433298863,50,36.42495784148398,29.701230228471005,16.855087358684482,4.951446062992126,-42.55225720338983,-46.31902446351931,-34.56945680087051,-4.4118618377483445,14.908606265876376,19.23341331142153,24.105995956328346,17.248379708713898,17.00893935733269,17.822253990945914,18.220946915351508,15.005807200929153,14.6741678387248,10.986964618249534,7.550776583034648,4.594921402660217,2.344139650872818,1.7458279845956355,3.064516129032258,3.00453514739229,4.857571214392804,10.645894190197987,10.420979986197377],"revenueGrowth":[null,null,null,null,7.837837837837847,12.27621483375958,4.668304668304679,7.71084337349397,-8.020050125313283,28.246013667425963,0.23474178403755097,43.6241610738255,22.615803814713885,-19.360568383658972,9.133489461358323,-27.10280373831776,-21.999999999999996,-72.90748898678414,-55.36480686695279,-54.700854700854705,-33.04843304843305,171.54471544715446,17.78846153846154,295.2830188679245,231.48936170212764,183.8323353293413,355.5102040816327,18.377088305489252,19.897304236200263,6.2236286919831185,-8.781362007168457,2.7217741935483764,10.706638115631684,9.83118172790467,15.520628683693527,12.757605495583913,-1.837524177949712,2.893309222423146,-0.6802721088435382,3.742384682332456,11.921182266009843,6.151142355008776]}},"filings":[{"accn":"0001564590-19-005480","filed":"2019-02-28","form":"10-K"},{"accn":"0001628280-25-009254","filed":"2025-03-03","form":"10-K"},{"accn":"0001674168-26-000017","filed":"2026-02-26","form":"10-K"},{"accn":"0001628280-25-021544","filed":"2025-05-01","form":"10-Q"},{"accn":"0001674168-25-000007","filed":"2025-07-31","form":"10-Q"},{"accn":"0001674168-25-000019","filed":"2025-10-30","form":"10-Q"},{"accn":"0001674168-26-000065","filed":"2026-04-30","form":"10-Q"},{"accn":"0001674168-26-000100","filed":"2026-07-30","form":"10-Q"},{"accn":"0001564590-18-004106","filed":"2018-03-01","form":"10-K"},{"accn":"0001564590-20-008097","filed":"2020-03-02","form":"10-K"},{"accn":"0001564590-21-009825","filed":"2021-03-01","form":"10-K"},{"accn":"0000950170-22-002564","filed":"2022-03-01","form":"10-K"},{"accn":"0001564590-21-021837","filed":"2021-04-29","form":"10-Q"},{"accn":"0000950170-21-000600","filed":"2021-07-29","form":"10-Q"},{"accn":"0000950170-21-003678","filed":"2021-11-09","form":"10-Q"},{"accn":"0001628280-23-005817","filed":"2023-03-01","form":"10-K"},{"accn":"0000950170-22-008409","filed":"2022-05-09","form":"10-Q"},{"accn":"0001628280-22-021833","filed":"2022-08-09","form":"10-Q"},{"accn":"0001628280-24-007940","filed":"2024-02-29","form":"10-K"},{"accn":"0001628280-22-029168","filed":"2022-11-09","form":"10-Q"},{"accn":"0001628280-23-013491","filed":"2023-04-27","form":"10-Q"},{"accn":"0001628280-23-027131","filed":"2023-08-03","form":"10-Q"},{"accn":"0001628280-23-036943","filed":"2023-11-06","form":"10-Q"},{"accn":"0001628280-24-022140","filed":"2024-05-09","form":"10-Q"},{"accn":"0001628280-24-036019","filed":"2024-08-08","form":"10-Q"},{"accn":"0001628280-24-046168","filed":"2024-11-07","form":"10-Q"},{"accn":"0001564590-20-020226","filed":"2020-04-30","form":"10-Q"},{"accn":"0001564590-20-034845","filed":"2020-07-30","form":"10-Q"},{"accn":"0001564590-20-048724","filed":"2020-10-29","form":"10-Q"},{"accn":"0001193125-17-158059","filed":"2017-05-04","form":"10-Q"},{"accn":"0001193125-17-247374","filed":"2017-08-03","form":"10-Q"},{"accn":"0001564590-17-021104","filed":"2017-11-02","form":"10-Q"},{"accn":"0001564590-18-010615","filed":"2018-05-03","form":"10-Q"},{"accn":"0001564590-18-018856","filed":"2018-08-02","form":"10-Q"},{"accn":"0001564590-18-026118","filed":"2018-11-01","form":"10-Q"},{"accn":"0001564590-19-015217","filed":"2019-05-02","form":"10-Q"},{"accn":"0001564590-19-027932","filed":"2019-08-01","form":"10-Q"},{"accn":"0001564590-19-039111","filed":"2019-10-31","form":"10-Q"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1583000000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1711000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1999000000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3538000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3592000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1034000000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1106000000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1176000000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4465000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3316000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":1149000000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4465000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1015000000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1138000000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1168000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4513000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3321000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":1192000000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4513000000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1136000000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1208000000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1475000000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":370000000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":391000000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":407000000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":415000000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":399000000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":439000000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":426000000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":447000000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":367000000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":563000000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":427000000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":642000000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":450000000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":454000000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":466000000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":468000000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1838000000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":351000000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":123000000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":208000000},"revenue@2020Q4":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":212000000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":894000000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":235000000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":334000000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-08-02","end":"2021-09-30","value":245000000},"#4":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2335000000},"#5":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1497000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":838000000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2335000000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":779000000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":948000000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1116000000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3835000000},"#7":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2843000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":992000000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":934000000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1007000000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1018000000},"#8":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3978000000},"#9":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2959000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1019000000},"#10":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":27000000},"#11":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":30000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":30000000},"#12":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":30000000},"#13":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":118000000},"#14":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":87000000},"#15":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":31000000},"#16":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#16"}],"rule":"component-sum","value":127000000},"#17":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":57000000},"#18":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":541000000},"#19":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":610000000},"#20":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16000000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":16000000},"#21":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":21000000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":21000000},"#22":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":24000000},"#23":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":157000000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":181000000},"#24":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":92000000},"#25":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":61000000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"#27":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":605000000},"#28":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":443000000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":162000000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#29"}],"rule":"component-sum","value":193000000},"#30":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#27"},{"ref":"#30"}],"rule":"component-sum","value":709000000},"#31":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23000000},"#32":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":152000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32"}],"rule":"component-sum","value":175000000},"#33":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":29000000},"#34":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":23000000},"#35":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":171000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":194000000},"#36":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":104000000},"#37":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":75000000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":29000000},"#39":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":663000000},"#40":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":492000000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":171000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#41"}],"rule":"component-sum","value":200000000},"#42":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#39"},{"ref":"#42"}],"rule":"component-sum","value":779000000},"#43":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23000000},"#44":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":161000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44"}],"rule":"component-sum","value":184000000},"#45":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":30000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":30000000},"#46":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":31000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":31000000},"#47":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":120000000},"#48":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":84000000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":36000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":36000000},"#50":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#50"}],"rule":"component-sum","value":130000000},"#51":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":21000000},"#52":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":22000000},"#53":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":22000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":22000000},"#54":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":92000000},"#55":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":65000000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":27000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":27000000},"#57":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7000000},"#58":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":15000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":114000000},"#59":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":21000000},"#60":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"}],"rule":"component-sum","value":25000000},"#61":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":30000000},"#62":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"}],"rule":"component-sum","value":35000000},"#63":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":41000000},"#64":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":38000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64"}],"rule":"component-sum","value":79000000},"#65":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":151000000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":92000000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":59000000},"#68":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":90000000},"#69":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":48000000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#70"}],"rule":"component-sum","value":101000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"}],"rule":"component-sum","value":241000000},"#71":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":42000000},"#72":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":48000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72"}],"rule":"component-sum","value":90000000},"#73":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":66000000},"#74":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":49000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":115000000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":50000000},"#76":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":50000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":100000000},"#77":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":212000000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":158000000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":54000000},"#80":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":192000000},"#81":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":147000000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#82"}],"rule":"component-sum","value":99000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80"}],"rule":"component-sum","value":404000000},"#83":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42000000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":40000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":82000000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":48000000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":38000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":86000000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40000000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":80000000},"#89":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":194000000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":130000000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":64000000},"#92":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":163000000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":118000000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94"}],"rule":"component-sum","value":109000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#92"}],"rule":"component-sum","value":357000000},"#95":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45000000},"#96":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":51000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":96000000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":58000000},"#98":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":55000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":113000000},"#99":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":44000000},"#100":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":56000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":100000000},"#101":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":199000000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":147000000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":216000000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":162000000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":54000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"}],"rule":"component-sum","value":106000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":415000000},"#107":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46000000},"#108":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":96000000},"#109":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":58000000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":52000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":110000000},"#111":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":58000000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":52000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":110000000},"#113":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":215000000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":162000000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"#116":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":216000000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":154000000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":62000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118"}],"rule":"component-sum","value":115000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":431000000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":49000000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":55000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":104000000},"#121":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":67000000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":55000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":122000000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":292000000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":80000000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":80000000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":68000000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":65000000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":293000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":76000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":84000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":71000000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":80000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":311000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":146000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":56000000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":161000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":403000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":75000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":54000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":70000000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":74000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":273000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-56000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-12000000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-221000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-280000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-13000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":148000000},"#123":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":269000000},"#124":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":147000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":269000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":71000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":114000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":204000000},"#125":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":481000000},"#126":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":389000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":92000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":481000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":90000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":115000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":136000000},"#127":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":449000000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":341000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":108000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":449000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-13000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":7000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":93000000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":136000000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":87000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":49000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":136000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-6000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":43000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":45000000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":175000000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":82000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":93000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":175000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":74000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":23000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":142000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":44000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":45000000},"#133":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":178000000},"#134":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":133000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":45000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":178000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":87000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":84000000},"#135":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":329000000},"#136":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":250000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":79000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":329000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":77000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":79000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":79000000},"#137":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":311000000},"#138":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":235000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":311000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":70000000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":0},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":0},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":0},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":0},"#139":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3000000},"#140":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":0},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7000000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7000000},"#141":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27000000},"#142":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":21000000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":8000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":7000000},"#143":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":30000000},"#144":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":22000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":30000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":12000000},"#145":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":43000000},"#146":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":33000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":43000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":10000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":12000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10000000},"#147":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43000000},"#148":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":32000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":43000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":15000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":42000000},"#149":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":105000000},"#150":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":74000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":105000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":33000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":35000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":37000000},"#151":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":142000000},"#152":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":105000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":50000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":51000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":43000000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":183000000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":326777744},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":174096269},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":47000000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":35000000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":38000000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":167618659},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":30000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":107000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":41000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":120000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":298124983},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":55000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":39000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":50000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":72000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":215695961},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-48000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-6846654},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-154000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-201000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-7000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":9000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":98704709},"#153":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":176000000},"#154":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":100634069},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":75365931},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":176000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":51000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":150000000},"#155":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352000000},"#156":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":274000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":78000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":73000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":80000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":92000000},"#157":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":313000000},"#158":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":245000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":68000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":313000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-4000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":29000000},"#159":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47000000},"#160":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":27000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-17000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":25000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":25000000},"#161":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":81000000},"#162":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":33000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":81000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":66000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":12000000},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.76},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.48},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.48},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.35},"#163":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.7},"#164":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":99000000},"#165":{"kind":"computed","op":"product","terms":[{"ref":"#163"},{"ref":"#164"}],"value":168300000},"#166":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":1.31},"#167":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":99000000},"#168":{"kind":"computed","op":"product","terms":[{"ref":"#166"},{"ref":"#167"}],"value":129690000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168","weight":-1}],"value":38610000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#164","weight":4},{"ref":"#167","weight":-3}],"rule":"unaverage-quarter","value":99000000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#169"},{"ref":"#170"}],"rule":"per-share-quarter","value":0.39},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.7},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.51},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.51},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.43},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.83},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.28},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.3},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.1},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.42},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.24},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.05},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.58},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.43},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.59},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.83},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.42},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.09},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.56},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.08},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":-1.81},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-2.36},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.08},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.1},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.9},"#171":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.75},"#172":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":101100000},"#173":{"kind":"computed","op":"product","terms":[{"ref":"#171"},{"ref":"#172"}],"value":176925000},"#174":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":1.07},"#175":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":94162838},"#176":{"kind":"computed","op":"product","terms":[{"ref":"#174"},{"ref":"#175"}],"value":100754236.66000001},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#176","weight":-1}],"value":76170763.33999999},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#172","weight":4},{"ref":"#175","weight":-3}],"rule":"unaverage-quarter","value":121911486},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"per-share-quarter","value":0.6248038297228203},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.75},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.42},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.6},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.24},"#179":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.93},"#180":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":119600000},"#181":{"kind":"computed","op":"product","terms":[{"ref":"#179"},{"ref":"#180"}],"value":350428000},"#182":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":2.23},"#183":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":122900000},"#184":{"kind":"computed","op":"product","terms":[{"ref":"#182"},{"ref":"#183"}],"value":274067000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#184","weight":-1}],"value":76361000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#180","weight":4},{"ref":"#183","weight":-3}],"rule":"unaverage-quarter","value":109700000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"per-share-quarter","value":0.6960893345487694},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.93},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.64},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.71},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.83},"#187":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.8},"#188":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":111600000},"#189":{"kind":"computed","op":"product","terms":[{"ref":"#187"},{"ref":"#188"}],"value":312480000},"#190":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.18},"#191":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":112600000},"#192":{"kind":"computed","op":"product","terms":[{"ref":"#190"},{"ref":"#191"}],"value":245468000.00000003},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#192","weight":-1}],"value":67011999.99999997},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#188","weight":4},{"ref":"#191","weight":-3}],"rule":"unaverage-quarter","value":108600000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"#194"}],"rule":"per-share-quarter","value":0.6170534069981581},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.8},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.04},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.02},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.28},"#195":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.45},"#196":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":103100000},"#197":{"kind":"computed","op":"product","terms":[{"ref":"#195"},{"ref":"#196"}],"value":46395000},"#198":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.26},"#199":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":104400000},"#200":{"kind":"computed","op":"product","terms":[{"ref":"#198"},{"ref":"#199"}],"value":27144000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#200","weight":-1}],"value":19251000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":99200000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#201"},{"ref":"#202"}],"rule":"per-share-quarter","value":0.1940625},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.45},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.17},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.25},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.28},"#203":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.89},"#204":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":91500000},"#205":{"kind":"computed","op":"product","terms":[{"ref":"#203"},{"ref":"#204"}],"value":81435000},"#206":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.36},"#207":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":93200000},"#208":{"kind":"computed","op":"product","terms":[{"ref":"#206"},{"ref":"#207"}],"value":33552000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#208","weight":-1}],"value":47883000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#207","weight":-3}],"rule":"unaverage-quarter","value":86400000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"per-share-quarter","value":0.5542013888888889},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.89},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.79},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.15},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":48000000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2016-12-31","value":48000000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-03-31","value":196000000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-06-30","value":191000000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2017-09-30","value":226000000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":246000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":246000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-03-31","value":85000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-06-30","value":131000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2018-09-30","value":145000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2018-12-31","value":108000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2018-12-31","value":108000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2019-03-31","value":158000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-06-30","value":120000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2019-09-30","value":113000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-12-31","value":67000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-12-31","value":67000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2020-03-31","value":669000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2020-06-30","value":733000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2020-09-30","value":625000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":428000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-12-31","value":428000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-03-31","value":400000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-06-30","value":318000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-09-30","value":334000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-12-31","value":432000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-12-31","value":432000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-03-31","value":514000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2022-06-30","value":374000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-09-30","value":425000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2022-12-31","value":223000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2022-12-31","value":223000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-03-31","value":389000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2023-06-30","value":252000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-09-30","value":227000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":589000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2023-12-31","value":589000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-03-31","value":355000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-06-30","value":328000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2024-09-30","value":297000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-12-31","value":328000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-12-31","value":328000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-03-31","value":259000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-06-30","value":269000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-09-30","value":215000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-12-31","value":239000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-12-31","value":239000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2026-03-31","value":261000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2026-06-30","value":272000000},"cash@FY2015":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2015-12-31","value":79000000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2016-12-31","value":2180000000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2016-12-31","value":2180000000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2017-03-31","value":2307000000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2017-06-30","value":2287000000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2017-09-30","value":2348000000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":2384000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":2384000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-03-31","value":2365000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2018-06-30","value":2608000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2018-09-30","value":2813000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-12-31","value":2753000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-12-31","value":2753000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2019-03-31","value":2961000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2019-06-30","value":2989000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2019-09-30","value":3038000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2019-12-31","value":3079000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2019-12-31","value":3079000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2020-03-31","value":3704000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2020-06-30","value":3635000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2020-09-30","value":3544000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":3134000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":3134000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-03-31","value":3114000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":4507000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":8097000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":8008000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":8008000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":8442000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":8132000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-09-30","value":8046000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":8004000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":8004000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-03-31","value":8478000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":8151000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":8009000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":8685000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2023-12-31","value":8685000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-03-31","value":11664000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-06-30","value":11467000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-09-30","value":11154000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-12-31","value":11442000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-12-31","value":11442000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-03-31","value":11789000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-06-30","value":11738000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-09-30","value":11680000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-12-31","value":11537000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-12-31","value":11537000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2026-03-31","value":11935000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2026-06-30","value":12234000000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2016-12-31","value":2013000000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2016-12-31","value":2013000000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2017-03-31","value":2081000000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2017-06-30","value":2004000000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2017-09-30","value":2015000000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1866000000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1866000000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2018-03-31","value":1965000000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2018-06-30","value":2091000000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2018-09-30","value":2251000000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2018-12-31","value":2137000000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2018-12-31","value":2137000000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2019-03-31","value":2386000000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2019-06-30","value":2539000000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2019-09-30","value":2544000000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2019-12-31","value":2509000000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2019-12-31","value":2509000000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2020-03-31","value":3141000000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2020-06-30","value":3112000000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2020-09-30","value":3022000000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":2760000000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":2760000000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-03-31","value":2745000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-06-30","value":4111000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-09-30","value":6203000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":6020000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":6020000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-03-31","value":6377000000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-06-30","value":6055000000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-09-30","value":5889000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":5853000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-12-31","value":5853000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-03-31","value":6346000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-06-30","value":6046000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-09-30","value":5861000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2023-12-31","value":6570000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2023-12-31","value":6570000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-03-31","value":9500000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-06-30","value":9387000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-09-30","value":9167000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2024-12-31","value":9547000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2024-12-31","value":9547000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-03-31","value":10058000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-06-30","value":10098000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-09-30","value":10139000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-12-31","value":10097000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-12-31","value":10097000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2026-03-31","value":10585000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2026-06-30","value":10976000000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":15,"unit":"USD","end":"2021-12-31","value":2913000000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":15,"unit":"USD","end":"2021-12-31","value":2913000000},"totalDebt@2016Q4":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2016-12-31","value":490000000},"totalDebt@FY2016":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2016-12-31","value":490000000},"totalDebt@2017Q1":{"kind":"filed","concept":"LongTermDebt","filing":29,"unit":"USD","end":"2017-03-31","value":488000000},"totalDebt@2017Q2":{"kind":"filed","concept":"LongTermDebt","filing":30,"unit":"USD","end":"2017-06-30","value":486000000},"totalDebt@2017Q3":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2017-09-30","value":484000000},"totalDebt@2017Q4":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":482000000},"totalDebt@FY2017":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":482000000},"totalDebt@2018Q1":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2018-03-31","value":479000000},"totalDebt@2018Q2":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2018-06-30","value":637000000},"totalDebt@2018Q3":{"kind":"filed","concept":"LongTermDebt","filing":34,"unit":"USD","end":"2018-09-30","value":530000000},"totalDebt@2018Q4":{"kind":"filed","concept":"LongTermDebt","filing":9,"unit":"USD","end":"2018-12-31","value":604000000},"totalDebt@FY2018":{"kind":"filed","concept":"LongTermDebt","filing":9,"unit":"USD","end":"2018-12-31","value":604000000},"totalDebt@2019Q1":{"kind":"filed","concept":"LongTermDebt","filing":35,"unit":"USD","end":"2019-03-31","value":800000000},"totalDebt@2019Q2":{"kind":"filed","concept":"LongTermDebt","filing":36,"unit":"USD","end":"2019-06-30","value":937000000},"totalDebt@2019Q3":{"kind":"filed","concept":"LongTermDebt","filing":37,"unit":"USD","end":"2019-09-30","value":815000000},"totalDebt@2019Q4":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2019-12-31","value":828000000},"totalDebt@FY2019":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2019-12-31","value":828000000},"totalDebt@2020Q1":{"kind":"filed","concept":"LongTermDebt","filing":26,"unit":"USD","end":"2020-03-31","value":1266000000},"totalDebt@2020Q2":{"kind":"filed","concept":"LongTermDebt","filing":27,"unit":"USD","end":"2020-06-30","value":1263000000},"totalDebt@2020Q3":{"kind":"filed","concept":"LongTermDebt","filing":28,"unit":"USD","end":"2020-09-30","value":1262000000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2020-12-31","value":1159000000},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2020-12-31","value":1159000000},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2021-03-31","value":1156000000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":13,"unit":"USD","end":"2021-06-30","value":2431000000},"totalDebt@2021Q3":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2021-09-30","value":2929000000},"totalDebt@2022Q1":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2022-03-31","value":2913000000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":17,"unit":"USD","end":"2022-06-30","value":2787000000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2022-09-30","value":2612000000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2022-12-31","value":2651000000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2022-12-31","value":2651000000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2023-03-31","value":2940000000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2023-06-30","value":2942000000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2023-09-30","value":2730000000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2023-12-31","value":3049000000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2023-12-31","value":3049000000},"totalDebt@2024Q1":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2024-03-31","value":5144000000},"totalDebt@2024Q2":{"kind":"filed","concept":"LongTermDebt","filing":24,"unit":"USD","end":"2024-06-30","value":4885000000},"totalDebt@2024Q3":{"kind":"filed","concept":"LongTermDebt","filing":25,"unit":"USD","end":"2024-09-30","value":5039000000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":2,"unit":"USD","end":"2024-12-31","value":4601000000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":2,"unit":"USD","end":"2024-12-31","value":4601000000},"totalDebt@2025Q1":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2025-03-31","value":4487000000},"totalDebt@2025Q2":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2025-06-30","value":4574000000},"totalDebt@2025Q3":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2025-09-30","value":4719000000},"totalDebt@2025Q4":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2025-12-31","value":4545000000},"totalDebt@FY2025":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2025-12-31","value":4545000000},"totalDebt@2026Q1":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2026-03-31","value":4757000000},"totalDebt@2026Q2":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2026-06-30","value":4876000000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2016-12-31","value":167000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2016-12-31","value":167000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2017-03-31","value":226000000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2017-06-30","value":283000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2021-12-31","value":1988000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2021-12-31","value":1988000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-12-31","value":2151000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2022-12-31","value":2151000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-03-31","value":2132000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-06-30","value":2105000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-09-30","value":2148000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":2115000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-12-31","value":2115000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-03-31","value":2164000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-06-30","value":2080000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2024-09-30","value":1987000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-12-31","value":1895000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-12-31","value":1895000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-03-31","value":1731000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-06-30","value":1640000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2025-09-30","value":1541000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-12-31","value":1440000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-12-31","value":1440000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2026-03-31","value":1350000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2026-06-30","value":1258000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":-106000000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2017-09-30","value":333000000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2017-12-31","value":518000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2017-12-31","value":518000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2018-03-31","value":400000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2018-06-30","value":517000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2018-09-30","value":562000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2018-12-31","value":616000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2018-12-31","value":616000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2019-03-31","value":575000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2019-06-30","value":450000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2019-09-30","value":494000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2019-12-31","value":570000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2019-12-31","value":570000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-03-31","value":563000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-06-30","value":523000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-09-30","value":522000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2020-12-31","value":374000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2020-12-31","value":374000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2021-03-31","value":369000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2021-06-30","value":396000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2021-09-30","value":1894000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-03-31","value":2065000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-06-30","value":2077000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-09-30","value":2157000000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36000000},"#211":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":86000000},"#212":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36000000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":182000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":135000000},"#213":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":177000000},"#214":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":135000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"#215":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":299000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"#216":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":356000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":356000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25000000},"#217":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-134000000},"#218":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":-159000000},"#219":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-205000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":-71000000},"#220":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-164000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":41000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-164000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14000000},"#221":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":71000000},"#222":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"#223":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":146000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":75000000},"#224":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":143000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":-3000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":143000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":53000000},"#225":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":88000000},"#226":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":53000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"#227":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":86000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":-2000000},"#228":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":79000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":-7000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":79000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":62000000},"#229":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":92000000},"#230":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":62000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"#231":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":36000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":-56000000},"#232":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":168000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":132000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":168000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":270000000},"#233":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":530000000},"#234":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":270000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"#235":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":763000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":233000000},"#236":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":747000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":-16000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":747000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26000000},"#237":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":220000000},"#238":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"#239":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":312000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":92000000},"#240":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":312000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":312000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":0},"#241":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":113000000},"#242":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":0},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":113000000},"#243":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":204000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"#244":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":309000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":309000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":38000000},"#245":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":99000000},"#246":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":38000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"#247":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":133000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"#248":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":300000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":167000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":300000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":128000000},"#249":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":262000000},"#250":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":128000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":134000000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":152000000},"#251":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":182000000},"#252":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":133000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":49000000},"#253":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12000000},"#254":{"kind":"filed","concept":"PaymentsForSoftware","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6000000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":18000000},"#255":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":9000000},"#256":{"kind":"filed","concept":"PaymentsForSoftware","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1000000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":10000000},"#257":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":14000000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"#259":{"kind":"filed","concept":"PaymentsForSoftware","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":3000000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#260"}],"rule":"component-sum","value":7000000},"#261":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":16000000},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"#263":{"kind":"filed","concept":"PaymentsForSoftware","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5000000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#264"}],"rule":"component-sum","value":4000000},"#265":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26000000},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#267":{"kind":"filed","concept":"PaymentsForSoftware","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8000000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#268"}],"rule":"component-sum","value":13000000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#267"}],"rule":"component-sum","value":34000000},"#269":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8000000},"#270":{"kind":"filed","concept":"PaymentsForSoftware","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":10000000},"#271":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":15000000},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"#273":{"kind":"filed","concept":"PaymentsForSoftware","filing":33,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":6000000},"#274":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#274"}],"rule":"component-sum","value":11000000},"#275":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":25000000},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#277":{"kind":"filed","concept":"PaymentsForSoftware","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":12000000},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#278"}],"rule":"component-sum","value":16000000},"#279":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":35000000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#281":{"kind":"filed","concept":"PaymentsForSoftware","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12000000},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#282"}],"rule":"component-sum","value":10000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#281"}],"rule":"component-sum","value":47000000},"#283":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":14000000},"#284":{"kind":"filed","concept":"PaymentsForSoftware","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":18000000},"#285":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":20000000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"#287":{"kind":"filed","concept":"PaymentsForSoftware","filing":36,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":9000000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#288"}],"rule":"component-sum","value":11000000},"#289":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":29000000},"#290":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"#291":{"kind":"filed","concept":"PaymentsForSoftware","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12000000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#292"}],"rule":"component-sum","value":12000000},"#293":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":44000000},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"#295":{"kind":"filed","concept":"PaymentsForSoftware","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14000000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#296"}],"rule":"component-sum","value":17000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#295"}],"rule":"component-sum","value":58000000},"#297":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6000000},"#298":{"kind":"filed","concept":"PaymentsForSoftware","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298"}],"rule":"component-sum","value":10000000},"#299":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":17000000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"#301":{"kind":"filed","concept":"PaymentsForSoftware","filing":27,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":10000000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#302"}],"rule":"component-sum","value":17000000},"#303":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":25000000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"#305":{"kind":"filed","concept":"PaymentsForSoftware","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":17000000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#306"}],"rule":"component-sum","value":15000000},"#307":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":37000000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"#309":{"kind":"filed","concept":"PaymentsForSoftware","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24000000},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#310"}],"rule":"component-sum","value":19000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#309"}],"rule":"component-sum","value":61000000},"#311":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3000000},"#312":{"kind":"filed","concept":"PaymentsForSoftware","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":5000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":8000000},"#313":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":4000000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"#315":{"kind":"filed","concept":"PaymentsForSoftware","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":11000000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#316"}],"rule":"component-sum","value":7000000},"#317":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6000000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"#319":{"kind":"filed","concept":"PaymentsForSoftware","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":16000000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#320"}],"rule":"component-sum","value":7000000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8000000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":2000000},"#323":{"kind":"filed","concept":"PaymentsForSoftware","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":23000000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#324"}],"rule":"component-sum","value":9000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#323"}],"rule":"component-sum","value":31000000},"#325":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1000000},"#326":{"kind":"filed","concept":"PaymentsForSoftware","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"}],"rule":"component-sum","value":5000000},"#327":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":4000000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"#329":{"kind":"filed","concept":"PaymentsForSoftware","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":9000000},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#330"}],"rule":"component-sum","value":8000000},"#331":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":11000000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"#333":{"kind":"filed","concept":"PaymentsForSoftware","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":14000000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#334"}],"rule":"component-sum","value":12000000},"#335":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":18000000},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"#337":{"kind":"filed","concept":"PaymentsForSoftware","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21000000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#338"}],"rule":"component-sum","value":14000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#337"}],"rule":"component-sum","value":39000000},"#339":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8000000},"#340":{"kind":"filed","concept":"PaymentsForSoftware","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340"}],"rule":"component-sum","value":14000000},"#341":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":19000000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"#343":{"kind":"filed","concept":"PaymentsForSoftware","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":16000000},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#344"}],"rule":"component-sum","value":21000000},"#345":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":25000000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":6000000},"#347":{"kind":"filed","concept":"PaymentsForSoftware","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":26000000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#348"}],"rule":"component-sum","value":16000000},"#349":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":58000000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":33000000},"#351":{"kind":"filed","concept":"PaymentsForSoftware","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":39000000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#352"}],"rule":"component-sum","value":46000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#351"}],"rule":"component-sum","value":97000000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5000000},"#354":{"kind":"filed","concept":"PaymentsForSoftware","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":11000000},"#355":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":9000000},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#357":{"kind":"filed","concept":"PaymentsForSoftware","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":16000000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#358"}],"rule":"component-sum","value":14000000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":18000000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"#361":{"kind":"filed","concept":"PaymentsForSoftware","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":29000000},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#362"}],"rule":"component-sum","value":22000000},"#363":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":31000000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"#365":{"kind":"filed","concept":"PaymentsForSoftware","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":44000000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#366"}],"rule":"component-sum","value":28000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#365"}],"rule":"component-sum","value":75000000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":10000000},"#368":{"kind":"filed","concept":"PaymentsForSoftware","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":19000000},"#369":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":17000000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"#371":{"kind":"filed","concept":"PaymentsForSoftware","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":20000000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#372"}],"rule":"component-sum","value":18000000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":27000000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"#375":{"kind":"filed","concept":"PaymentsForSoftware","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":42000000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#376"}],"rule":"component-sum","value":32000000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":42000000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"#379":{"kind":"filed","concept":"PaymentsForSoftware","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":84000000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#380"}],"rule":"component-sum","value":57000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#379"}],"rule":"component-sum","value":126000000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":14000000},"#382":{"kind":"filed","concept":"PaymentsForSoftware","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":18000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":32000000},"#383":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":29000000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"#385":{"kind":"filed","concept":"PaymentsForSoftware","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":37000000},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#386"}],"rule":"component-sum","value":34000000},"#387":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":50000000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"#389":{"kind":"filed","concept":"PaymentsForSoftware","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":54000000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#390"}],"rule":"component-sum","value":38000000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70000000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":20000000},"#393":{"kind":"filed","concept":"PaymentsForSoftware","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":76000000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#394"}],"rule":"component-sum","value":42000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#393"}],"rule":"component-sum","value":146000000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6000000},"#396":{"kind":"filed","concept":"PaymentsForSoftware","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":20000000},"#397":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":9000000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"#399":{"kind":"filed","concept":"PaymentsForSoftware","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":32000000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#400"}],"rule":"component-sum","value":21000000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":22000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5000000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6000000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6000000},"#401":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24000000},"#402":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":17000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24000000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7000000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":7000000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7000000},"#403":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":29000000},"#404":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":21000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":29000000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8000000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":8000000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9000000},"#405":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":33000000},"#406":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":25000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":33000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":8000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":12000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":12000000},"#407":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":44000000},"#408":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":32000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":44000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":11000000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":11000000},"#409":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":45000000},"#410":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":34000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":45000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":11000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":48000000},"#411":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":126000000},"#412":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":71000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":55000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":126000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":60000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":64000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":57000000},"#413":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":244000000},"#414":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":181000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":63000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":244000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":51000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":52000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53000000},"#415":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":213000000},"#416":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":156000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":213000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":68000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":68000000},"#417":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268000000},"#418":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":198000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":70000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":268000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":67000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":59000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":67000000},"#419":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":273000000},"#420":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":193000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":80000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":273000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":71000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":71000000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":99000000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":99000000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":99000000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":99000000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164","weight":4},{"ref":"#167","weight":-3}],"rule":"unaverage-quarter","value":99000000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":99000000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":99339928},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":99529301},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":99730483},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":99621199},"#422":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":99530534},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#422","weight":-3}],"rule":"unaverage-quarter","value":99893194},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":99621199},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":99487013},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":97463820},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":97432015},"#423":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":97898242},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":98142238},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":97166254},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":97898242},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":94597630},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":90271976},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":86272979},"#425":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":89291176},"#426":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":90348418},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425","weight":4},{"ref":"#426","weight":-3}],"rule":"unaverage-quarter","value":86119450},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":89291176},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":86044525},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":85002791},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":85082124},"#427":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":85000000},"#428":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":85198910},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427","weight":4},{"ref":"#428","weight":-3}],"rule":"unaverage-quarter","value":84403270},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":85000000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":85307705},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":86838601},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":109138778},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172","weight":4},{"ref":"#175","weight":-3}],"rule":"unaverage-quarter","value":121911486},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":101100000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":122000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":122000000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":121100000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180","weight":4},{"ref":"#183","weight":-3}],"rule":"unaverage-quarter","value":109700000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":119600000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":114400000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":112100000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":110900000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188","weight":4},{"ref":"#191","weight":-3}],"rule":"unaverage-quarter","value":108600000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":111600000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":105100000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":104300000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":102000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":99200000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":103100000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":95500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":92200000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":90100000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#207","weight":-3}],"rule":"unaverage-quarter","value":86400000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":91500000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":83700000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":80900000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2016-12-31","value":98802597},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2016-12-31","value":98802597},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2017-03-31","value":99038837},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2017-06-30","value":99082128},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2017-09-30","value":99088973},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":99136304},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":99136304},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2018-03-31","value":96821553},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2018-06-30","value":96897051},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2018-09-30","value":96906759},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2018-12-31","value":94558086},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2018-12-31","value":94558086},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2019-03-31","value":91886756},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2019-06-30","value":85910022},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2019-09-30","value":85469804},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2019-12-31","value":85535501},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2019-12-31","value":85535501},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2020-03-31","value":84987241},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2020-06-30","value":85077503},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2020-09-30","value":85086548},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":85205012},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":85205012},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-03-31","value":85537477},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-06-30","value":85752632},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-09-30","value":119803728},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":119904001},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":119904001},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-03-31","value":120258347},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-06-30","value":118501896},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-09-30","value":116387235},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-12-31","value":113628706},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-12-31","value":113628706},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2023-03-31","value":112515473},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-06-30","value":109929447},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-09-30","value":108628081},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":105961160},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2023-12-31","value":105961160},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2024-03-31","value":104760243},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-06-30","value":102485583},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-09-30","value":99850114},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-12-31","value":96720179},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-12-31","value":96720179},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2025-03-31","value":93445262},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-06-30","value":89458267},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-09-30","value":86635596},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-12-31","value":83133678},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2025-12-31","value":83133678},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2026-03-31","value":80656367},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2026-06-30","value":78017947},"totalCosts@FY2015":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1154000000},"totalCosts@2016Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":284000000},"totalCosts@2016Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":304000000},"totalCosts@2016Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":333000000},"totalCosts@2016Q4":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":339000000},"totalCosts@FY2016":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1260000000},"totalCosts@2017Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":316000000},"totalCosts@2017Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":348000000},"totalCosts@2017Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":350000000},"totalCosts@2017Q4":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":360000000},"totalCosts@FY2017":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1374000000},"totalCosts@2018Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":320000000},"totalCosts@2018Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":408000000},"totalCosts@2018Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":364000000},"totalCosts@2018Q4":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":473000000},"totalCosts@FY2018":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1565000000},"totalCosts@2019Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":365000000},"totalCosts@2019Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":390000000},"totalCosts@2019Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":384000000},"totalCosts@2019Q4":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":384000000},"totalCosts@FY2019":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1523000000},"totalCosts@2020Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":337000000},"totalCosts@2020Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":165000000},"totalCosts@2020Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":210000000},"totalCosts@2020Q4":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":427000000},"totalCosts@FY2020":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1139000000},"totalCosts@2021Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":234000000},"totalCosts@2021Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":308000000},"totalCosts@2021Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":719000000},"#429":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1945000000},"#430":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1261000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":684000000},"totalCosts@FY2021":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1945000000},"totalCosts@2022Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":679000000},"totalCosts@2022Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":801000000},"totalCosts@2022Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":879000000},"#431":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3224000000},"#432":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2359000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":865000000},"totalCosts@FY2022":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3224000000},"totalCosts@2023Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":804000000},"totalCosts@2023Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":853000000},"totalCosts@2023Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":838000000},"#433":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3365000000},"#434":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2495000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":870000000},"totalCosts@FY2023":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3365000000},"totalCosts@2024Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1090000000},"totalCosts@2024Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1141000000},"totalCosts@2024Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1142000000},"#435":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4523000000},"#436":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3373000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":1150000000},"totalCosts@FY2024":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4523000000},"totalCosts@2025Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1088000000},"totalCosts@2025Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1154000000},"totalCosts@2025Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1179000000},"#437":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4587000000},"#438":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3421000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":1166000000},"totalCosts@FY2025":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4587000000},"totalCosts@2026Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1142000000},"totalCosts@2026Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1267000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":733000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":138000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":181000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":191000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":249000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":759000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":218000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":164000000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":314000000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":85000000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":86000000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":74000000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":75000000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":90000000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":98000000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":85000000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":94000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":55000000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":162000000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":72000000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":177000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":93000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":77000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":94000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":96000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":360000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":31000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-33000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":9000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-199000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-192000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":13000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":41000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":238000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":208000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":500000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":164000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":213000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":298000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":192000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":185000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":211000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":234000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":210000000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":657000000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#439"}],"scale":100,"value":74.5814307458143},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1000000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#440"}],"scale":100,"value":48.199999999999996},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":623000000},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4273000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":465000000},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4496000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":147000000},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":292000000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":83000000},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":385000000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":63000000},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":761000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":316000000},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":756000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":2000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":22000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-8000000},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.694610778443114},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":2113000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":29000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-68000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-12000000},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":40.28763632653061},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2595000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":190000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":118000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-14000000},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":8.99354785202864},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2481000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":153000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":129000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-39000000},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.537473233404711},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2481000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":374000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":256000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-14000000},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.546854942233633},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":2399000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":104000000},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2503000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":181000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-28000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-28000000},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.673209028459273},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2460000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":153000000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.349336702463676},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.059614260666276},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-11.105552776388194},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":18.371961560203502},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.597995545657015},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.83752417794971},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.589511754068715},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.017006802721088},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.177545691906006},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.098544232922732},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":338000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-222000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-58000000},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.9137060030015},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":496000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":433000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":650000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-97000000},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.949123798756359},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2428000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":309000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-47000000},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.09864079485681},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":236000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":148000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-34000000},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":10.588670814908403},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":442000000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":296000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":237000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-75000000},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.71380846325167},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2460000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":627000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-19000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-19000000},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.3868471953578337},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":4789000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":66000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":95000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-18000000},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.18083182640144665},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":4557000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":94000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":59000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-32000000},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.465986394557823},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":4742000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":177000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":48000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-57000000},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.7406440382941688},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4273000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":128000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":183000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-126000000},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.0526315789473684},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":6000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-32000000},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.6748768472906401},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4228000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":71000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":27000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-34000000},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.196836555360281},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4305000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":122000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-4000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-38000000},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":2.1404109589041096},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4504000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":124000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":125000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-42000000},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.026845637583892},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":4306000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":169000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":154000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-146000000},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.794814978949701},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":4306000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":486000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":108000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-20000000},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.809859154929577},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":113000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-21000000},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":0.9933774834437087},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4604000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":93000000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":134000000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-18000000},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.803136881355933},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":292000000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":26000000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-10000000},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":12.972972972972974},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":80000000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":43000000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-7000000},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":12.020460358056265},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":80000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-4000000},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.5995085995086},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":68000000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":36000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-13000000},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.156626506024097},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":442000000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":68000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":125000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-10000000},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":12.531328320802004},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":31000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-11000000},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.617312072892938},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":295000000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":91000000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":106000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-16000000},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.093896713615024},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":258000000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":78000000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":47000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-10000000},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":40.939597315436245},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":236000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":86000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":7000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-18000000},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.174386920980927},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":394000000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":47000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-170000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-11000000},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":19.005328596802844},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":506000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":154000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-83000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-12000000},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.601873536299765},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":24000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-17000000},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":18.69158878504673},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":496000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":169000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":4000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10000000},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":12.222222222222221},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":642000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":85000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":40000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-17000000},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.590308370044053},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":817000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":65000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":60000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-15000000},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.72961373390558},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":702000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":82000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-22000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-19000000},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":15.384615384615385},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":761000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":84000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":82000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-61000000},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.735362404787812},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":45000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-8000000},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.2792022792022792},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":597000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":19000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":28000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-7000000},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-39.02439024390244},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":530000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-44000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-9000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-7000000},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-3.291660576923077},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":637000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-2000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-16000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-9000000},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-72.64150943396226},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":731000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-210000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":48000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-31000000},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-22.483221476510067},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":731000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-237000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":57000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-5000000},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-2.9787234042553195},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":239000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-21000000},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.700421940928271},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2413000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":149000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":217000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-16000000},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.440860215053762},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":2187000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":241000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-62000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-46000000},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.862903225806452},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2428000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":129000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":15000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-11000000},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.815845824411134},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":2551000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":134000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":180000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-14000000},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.944389275074479},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2690000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":159000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":70000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-22000000},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.037328094302556},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.5911330049261084},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.3725834797891037},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.3424657534246575},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.486577181208053},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.412364280966098},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.507042253521126},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":9.35430463576159},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.084745762711863},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.027027027027027},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":10.997442455242968},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.674698795180722},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":31.32832080200501},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.061503416856492},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.88262910798122},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":10.51454138702461},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.9073569482288828},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-30.19538188277087},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-19.437939110070257},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.7383177570093453},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.8888888888888888},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.81057268722467},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.875536480686694},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-4.700854700854701},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.461371055495103},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.82051282051282},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.76422764227642},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-4.326923076923077},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-7.547169811320755},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.369127516778524},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":24.25531914893617},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":6.58682634730539},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-27.755102040816325},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.081145584725538},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.524625267665953},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":32.86264441591784},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":25.21097046413502},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":19.444444444444446},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-6.25},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.6059957173447537},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.874875868917577},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.8762278978389},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-2.747791952894995},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":320000000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":367000000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":466000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":867000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":840000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":128000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":162000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":245000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":198000000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1220000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#441"}],"scale":100,"value":49.50819672131148},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":4802000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#442"}],"scale":100,"value":55.206164098292376},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":5164000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#443"}],"scale":100,"value":59.043377226955855},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":7308000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#444"}],"scale":100,"value":70.38861521620142},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":6965000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#445"}],"scale":100,"value":70.13639626704953},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":7026000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#446"}],"scale":100,"value":71.71932820950754},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":6496000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#447"}],"scale":100,"value":70.82820197044335},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":6496000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#448"}],"scale":100,"value":70.82820197044335},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":6218000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#449"}],"scale":100,"value":72.16146670955291},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":6214000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#450"}],"scale":100,"value":73.60798197618281},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":6260000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#451"}],"scale":100,"value":75.38338658146965},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5985000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#452"}],"scale":100,"value":75.93984962406014},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5985000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#453"}],"scale":100,"value":75.93984962406014},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":6107000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#454"}],"scale":100,"value":77.89421974783036},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":6134000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#455"}],"scale":100,"value":79.4913596348223},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":657000000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#456"}],"scale":100,"value":74.5814307458143},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":714000000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#457"}],"scale":100,"value":68.34733893557423},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":769000000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#458"}],"scale":100,"value":63.198959687906374},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":817000000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#459"}],"scale":100,"value":59.241126070991434},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1000000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#460"}],"scale":100,"value":48.199999999999996},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":879000000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#461"}],"scale":100,"value":54.49374288964732},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1154000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#462"}],"scale":100,"value":55.19930675909879},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1092000000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#463"}],"scale":100,"value":48.53479853479853},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1220000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#464"}],"scale":100,"value":49.50819672131148},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1375000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#465"}],"scale":100,"value":58.18181818181818},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1387000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#466"}],"scale":100,"value":67.55587599134823},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1309000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#467"}],"scale":100,"value":62.26126814362109},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1398000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#468"}],"scale":100,"value":59.227467811158796},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1398000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#469"}],"scale":100,"value":59.227467811158796},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1829000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#470"}],"scale":100,"value":69.21815199562602},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1786000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#471"}],"scale":100,"value":70.71668533034713},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1784000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#472"}],"scale":100,"value":70.73991031390135},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1533000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#473"}],"scale":100,"value":75.60339204174821},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1533000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#474"}],"scale":100,"value":75.60339204174821},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1525000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#475"}],"scale":100,"value":75.80327868852459},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2827000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#476"}],"scale":100,"value":85.99221789883269},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":4823000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#477"}],"scale":100,"value":60.72983620153431},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":4901000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#478"}],"scale":100,"value":59.43684962252601},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":4901000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#479"}],"scale":100,"value":59.43684962252601},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":4978000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#480"}],"scale":100,"value":58.51747689835275},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":4864000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#481"}],"scale":100,"value":57.2985197368421},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4769000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#482"}],"scale":100,"value":54.77039211574753},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":4802000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#483"}],"scale":100,"value":55.206164098292376},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":5072000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#484"}],"scale":100,"value":57.96529968454258},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":5047000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#485"}],"scale":100,"value":58.29205468595205},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":4878000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#486"}],"scale":100,"value":55.96555965559655},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":5164000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#487"}],"scale":100,"value":59.043377226955855},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"totalAssets@FY2016"}],"scale":100,"value":7.688929311926605},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2282000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#488"}],"scale":100,"value":14.319795968448728},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2568500000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#489"}],"scale":100,"value":11.606968386217636},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":8006000000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#490"}],"scale":100,"value":4.396702473145141},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":8344500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#491"}],"scale":100,"value":3.750973695248367},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":236000000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":10071000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#493"}],"scale":100,"value":2.3433621288849174},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":158000000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":9809000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#495"}],"scale":100,"value":1.610765623407075},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":95000000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":9581500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"#497"}],"scale":100,"value":0.9914940249439024},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":182000000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"equity@2017Q3"}],"scale":100,"value":54.65465465465466},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":47000000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":10063500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#500"}],"scale":100,"value":0.46703433199185174},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":10063500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#501"}],"scale":100,"value":0.46703433199185174},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":34000000},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":11726500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#503"}],"scale":100,"value":0.2899415852982561},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":57000000},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":11602500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#504"},{"ref":"#505"}],"scale":100,"value":0.491273432449903},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":53000000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":11417000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#507"}],"scale":100,"value":0.46422002277305774},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":81000000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":11489500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#509"}],"scale":100,"value":0.7049915139910353},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":11489500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#510"}],"scale":100,"value":0.7049915139910353},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":164000000},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":11862000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#511"},{"ref":"#512"}],"scale":100,"value":1.3825661777103355},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":151000000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":11986000000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#513"},{"ref":"#514"}],"scale":100,"value":1.259803103620891},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":168000000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"totalAssets@2016Q4"}],"scale":100,"value":7.706422018348624},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":170000000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#516"},{"ref":"totalAssets@2017Q1"}],"scale":100,"value":7.368877329865627},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":174000000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"totalAssets@2017Q2"}],"scale":100,"value":7.608220376038479},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#498"},{"ref":"totalAssets@2017Q3"}],"scale":100,"value":7.7512776831345835},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":327000000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2282000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#518"},{"ref":"#519"}],"scale":100,"value":14.329535495179668},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":307000000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2336000000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#521"}],"scale":100,"value":13.142123287671234},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":363000000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2447500000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#522"},{"ref":"#523"}],"scale":100,"value":14.831460674157304},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":99000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":9.83118172790467},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":361000000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2580500000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#526"}],"scale":100,"value":13.98953691145127},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":298000000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2568500000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"#528"}],"scale":100,"value":11.602102394393615},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":323000000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2663000000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#530"}],"scale":100,"value":12.129177619226436},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":255000000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2798500000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#532"}],"scale":100,"value":9.112024298731464},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":264000000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2925500000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#534"}],"scale":100,"value":9.024098444710306},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":216000000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2916000000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"#536"}],"scale":100,"value":7.4074074074074066},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2916000000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#537"}],"scale":100,"value":7.396980829903978},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":158000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":15.520628683693527},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":169000000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":3332500000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"#540"}],"scale":100,"value":5.071267816954238},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":82000000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":3312000000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#542"}],"scale":100,"value":2.475845410628019},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":25153346},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":3291000000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":0.7643070799149195},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-200846654},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":3106500000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":-6.465367906003541},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":3106500000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#547"}],"scale":100,"value":-6.470304200869145},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-215846654},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3409000000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#549"}],"scale":100,"value":-6.331670695218539},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-158846654},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":4071000000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#551"}],"scale":100,"value":-3.9019074920167034},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":130000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":12.757605495583913},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-53295291},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":5820500000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#554"}],"scale":100,"value":-0.9156479855682501},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":176070640},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":5571000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"#556"}],"scale":100,"value":3.1604853706695386},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":5571000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#557"}],"scale":100,"value":3.1592173756955666},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":234070640},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":5778000000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#559"}],"scale":100,"value":4.05106680512288},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":298070640},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":6319500000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#561"}],"scale":100,"value":4.71668075005934},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":349365931},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":8071500000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"scale":100,"value":4.32838915938797},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":352000000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":8006000000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#565"}],"scale":100,"value":4.396702473145141},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":873000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#566"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":24.304008908685958},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":374000000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":8460000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#568"}],"scale":100,"value":4.42080378250591},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":381000000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":8141500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"#570"}],"scale":100,"value":4.679727322974882},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":323000000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":8027500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#572"}],"scale":100,"value":4.023668639053255},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":313000000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":8344500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#574"}],"scale":100,"value":3.750973695248367},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":30500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#575"}],"scale":100,"value":549.5693737704918},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":342500000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#576"}],"scale":100,"value":95.4095602919708},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":567000000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#577"}],"scale":100,"value":52.57936208112874},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2069500000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#578"}],"scale":100,"value":17.00893935733269},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2133000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#579"}],"scale":100,"value":14.6741678387248},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2148000000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#492"},{"ref":"#580"}],"scale":100,"value":10.986964618249534},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2092500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#494"},{"ref":"#581"}],"scale":100,"value":7.550776583034648},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2067500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#496"},{"ref":"#582"}],"scale":100,"value":4.594921402660217},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2005000000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#499"},{"ref":"#583"}],"scale":100,"value":2.344139650872818},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2005000000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#584"}],"scale":100,"value":2.344139650872818},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1947500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#585"}],"scale":100,"value":1.7458279845956355},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1860000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#504"},{"ref":"#586"}],"scale":100,"value":3.064516129032258},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":528000000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#587"}],"scale":100,"value":50},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1764000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#506"},{"ref":"#588"}],"scale":100,"value":3.00453514739229},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1667500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#508"},{"ref":"#589"}],"scale":100,"value":4.857571214392804},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1667500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#590"}],"scale":100,"value":4.857571214392804},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1540500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#511"},{"ref":"#591"}],"scale":100,"value":10.645894190197987},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1449000000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#513"},{"ref":"#592"}],"scale":100,"value":10.420979986197377},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":-239500000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#593"}],"scale":100,"value":-72.6915528183716},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":30500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#515"},{"ref":"#594"}],"scale":100,"value":550.8196721311475},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#516"},{"ref":"equity@2017Q1"}],"scale":100,"value":75.22123893805309},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"equity@2017Q2"}],"scale":100,"value":61.48409893992933},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":342500000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#518"},{"ref":"#595"}],"scale":100,"value":95.47445255474453},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":313000000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#596"}],"scale":100,"value":98.08306709265176},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":400000000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#522"},{"ref":"#597"}],"scale":100,"value":90.75},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":447500000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#598"}],"scale":100,"value":80.67039106145252},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":567000000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"#599"}],"scale":100,"value":52.557319223985886},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":487500000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"#600"}],"scale":100,"value":66.25641025641026},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":483500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"#601"}],"scale":100,"value":52.74043433298863},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":54000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":1.5262860373092213},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":593000000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"#603"}],"scale":100,"value":36.42495784148398},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":593000000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#604"}],"scale":100,"value":36.37368650927487},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":569000000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"#605"}],"scale":100,"value":29.701230228471005},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":486500000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#606"}],"scale":100,"value":16.855087358684482},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":508000000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#607"}],"scale":100,"value":4.951446062992126},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":472000000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#608"}],"scale":100,"value":-42.55225720338983},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":472000000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#609"}],"scale":100,"value":-42.58474576271186},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":466000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#610"}],"scale":100,"value":-46.31902446351931},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":459500000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#611"}],"scale":100,"value":-34.56945680087051},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1208000000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#612"}],"scale":100,"value":-4.4118618377483445},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1181000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"#613"}],"scale":100,"value":14.908606265876376},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1181000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#614"}],"scale":100,"value":14.902624894157492},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1217000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#615"}],"scale":100,"value":19.23341331142153},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1236500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#616"}],"scale":100,"value":24.105995956328346},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2025500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#617"}],"scale":100,"value":17.248379708713898},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":100000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":10.706638115631684},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2069500000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#564"},{"ref":"#619"}],"scale":100,"value":17.00893935733269},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2098500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#620"}],"scale":100,"value":17.822253990945914},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2091000000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"#621"}],"scale":100,"value":18.220946915351508},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2152500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#571"},{"ref":"#622"}],"scale":100,"value":15.005807200929153},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2133000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#623"}],"scale":100,"value":14.6741678387248},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":108000000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#624"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":7.32203389830508},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":128000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.085912823752373},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":288000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":16.83226183518409},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":1203000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#627"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":51.52034261241969},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-19000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-1.837524177949712},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":32000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.893309222423146},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-8000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-0.6802721088435382},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":43000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#631"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":3.742384682332456},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":48000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":1.0750279955207276},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":121000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#633"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":11.921182266009843},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":70000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.151142355008776},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":29000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":7.837837837837847},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":48000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":12.27621483375958},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":19000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":4.668304668304679},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":32000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":7.71084337349397},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-32000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#639"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-8.020050125313283},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":124000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":28.246013667425963},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":1000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":0.23474178403755097},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":195000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":43.6241610738255},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":83000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":22.615803814713885},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-109000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-19.360568383658972},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":39000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#645"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":9.133489461358323},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-174000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-27.10280373831776},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-161000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#647"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-8.054027013506747},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-99000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-21.999999999999996},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-331000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-72.90748898678414},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-258000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-55.36480686695279},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-256000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-54.700854700854705},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-944000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-51.36017410228509},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-116000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-33.04843304843305},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":211000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":171.54471544715446},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":37000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":17.78846153846154},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":626000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":295.2830188679245},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1441000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":161.18568232662193},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":544000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":231.48936170212764},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":614000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":183.8323353293413},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":871000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":355.5102040816327},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":154000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":18.377088305489252},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":155000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":19.897304236200263},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":59000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":6.2236286919831185},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-98000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-8.781362007168457},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":27000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":2.7217741935483764},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2014-12-31","value":-373000000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":-106000000}},"quality":[{"metric":"revenue","periodKey":"FY2021","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.6520e+9 but the year reports 2.3350e+9 (29.25% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2022","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.8350e+9 but the year reports 3.5380e+9 (7.74% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2023","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.9780e+9 but the year reports 3.5920e+9 (9.70% apart) — likely a restatement between the quarterly and annual filings."}]}