{"schemaVersion":2,"ticker":"NIQ","company":{"ticker":"NIQ","name":"NIQ Global Intelligence plc","exchange":"NYSE","cik":2054696,"sic":"7370","sicDescription":"Services-Computer Programming, Data Processing, Etc.","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:46.041Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[3341300000,3972600000,4198400000],"costOfRevenue":[1511500000,1771600000,1862100000],"grossProfit":[1829800000,2201000000,2336300000],"operatingExpenses":[1849000000,2189800000,2161400000],"operatingIncome":[-108700000,-99800000,85400000],"pretaxIncome":[-512800000,-690500000,-209800000],"netIncome":[-577400000,-798000000,-353300000],"dilutedEps":[-2.35,-3.26,-1.32],"cash":[283000000,266200000,518800000],"currentAssets":[null,1194200000,1450100000],"totalAssets":[null,6372800000,6802000000],"currentLiabilities":[null,1365600000,1403100000],"totalLiabilities":[null,6074200000,5576400000],"totalDebt":[null,3959800000,3502600000],"equity":[1216800000,298600000,1225600000],"operatingCashFlow":[-11800000,73900000,298700000],"capex":[272600000,298700000,262900000],"depreciationAndAmortization":[460900000,596700000,632500000],"dilutedShares":[245000000,245000000,266917808],"sharesOutstanding":[null,245000000,295000000],"totalCosts":[3450000000,4072400000,4113000000],"freeCashFlow":[-284400000,-224800000,35800000],"capexOutflow":[-272600000,-298700000,-262900000],"grossMargin":[54.763116152395774,55.404520968635154,55.64738948170732],"operatingMargin":[-3.2532247927453386,-2.5122086291093995,2.034108231707317],"netMargin":[-17.280699129081494,-20.087600060413834,-8.415110518292684],"currentRatio":[null,0.8744874048037493,1.033497256075832],"netDebt":[null,3693600000,2983800000],"fcfMargin":[-8.511657139436746,-5.658762523284499,0.8527057926829269],"debtToCapital":[null,92.98797670486569,74.0789306712914],"returnOnAssets":[null,-12.521968365553604,-5.363269271639797],"returnOnEquity":[-66.21179978212258,-105.31872772865249,-46.358745571447315],"revenueGrowth":[null,18.89384371352467,5.683934954437908]}},"quarterly":{"keys":["2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,985800000,982100000,1042800000,965900000,1040800000,1052600000,1139100000,1072700000,1124200000],"costOfRevenue":[null,434000000,439400000,453300000,430800000,449200000,466900000,515200000,475000000,500000000],"grossProfit":[null,551800000,542700000,589500000,535100000,591600000,585700000,623900000,597700000,624200000],"operatingExpenses":[null,409100000,403100000,462200000,370200000,398000000,453500000,395600000,444700000,404100000],"operatingIncome":[null,-27300000,-15900000,-24500000,15700000,39400000,-34700000,65000000,-10200000,65300000],"pretaxIncome":[null,-158500000,-197400000,-136100000,-94600000,23000000,-162700000,24500000,-63100000,9400000],"netIncome":[-208400000,-189200000,-214700000,-172900000,-119800000,-2700000,-198600000,-32200000,-90100000,-30500000],"dilutedEps":[null,-1890000,-0.88,-0.71,-0.49,-0.01,-0.7,-0.10332832153656646,-0.31,-0.1],"cash":[null,null,null,266200000,null,259500000,446300000,518800000,362300000,416600000],"currentAssets":[null,null,null,1194200000,null,1376500000,1413700000,1450100000,1532900000,1638400000],"totalAssets":[null,null,null,6372800000,null,6831900000,6828700000,6802000000,6749300000,6761500000],"currentLiabilities":[null,null,null,1365600000,null,1402600000,1423300000,1403100000,1432900000,1508700000],"totalLiabilities":[null,null,null,6074200000,null,6424100000,5604500000,5576400000,5594800000,5614000000],"totalDebt":[null,null,null,3959800000,null,4419200000,3501500000,3502600000,3473500000,3448700000],"equity":[932400000,713800000,517000000,298600000,167800000,184800000,1224200000,1225600000,1154500000,1147500000],"operatingCashFlow":[null,null,128200000,68300000,-153600000,-8600000,272200000,188700000,-63600000,140100000],"capex":[null,null,71700000,92300000,62700000,54600000,47800000,97800000,59600000,66000000],"depreciationAndAmortization":[null,142700000,154400000,149100000,148500000,153800000,166900000,163300000,153700000,154500000],"dilutedShares":[null,100,245000000,245000000,245000000,245000000,281956522,295308596,295044637,295062857],"sharesOutstanding":[null,null,null,245000000,null,245000000,295000000,295000000,295115271,294955864],"totalCosts":[null,1013100000,998000000,1067300000,950200000,1001400000,1087300000,1074100000,1082900000,1058900000],"freeCashFlow":[null,null,56500000,-24000000,-216300000,-63200000,224400000,90900000,-123200000,74100000],"capexOutflow":[null,null,-71700000,-92300000,-62700000,-54600000,-47800000,-97800000,-59600000,-66000000],"grossMargin":[null,55.9748427672956,55.259138580592605,56.53049482163406,55.39910963867896,56.84089162182936,55.643169295078856,54.77131068387323,55.7192132003356,55.523928126667855],"operatingMargin":[null,-2.7693244065733413,-1.6189797372976273,-2.349443805140008,1.6254270628429446,3.7855495772482706,-3.296598897966939,5.706259327539286,-0.9508716323296356,5.808574986657178],"netMargin":[null,-19.19253398255224,-21.861317584767335,-16.58036056770234,-12.402940262967181,-0.25941583397386625,-18.86756602698081,-2.826793082257923,-8.399366085578446,-2.713040384273261],"currentRatio":[null,null,null,0.8744874048037493,null,0.9813917011264794,0.9932551113609218,1.033497256075832,1.0697885407216134,1.0859680519652681],"netDebt":[null,null,null,3693600000,null,4159700000,3055200000,2983800000,3111200000,3032100000],"fcfMargin":[null,null,5.752978311780878,-2.3014959723820483,-22.39362252821203,-6.072252113758648,21.318639559186774,7.979984198051094,-11.485037755197167,6.591353851627824],"debtToCapital":[null,null,null,92.98797670486569,null,95.9860990443093,74.0948430920287,74.0789306712914,75.05401901469317,75.03372351072625],"returnOnAssets":[null,null,null,-12.321114737634948,null,-7.4664441809745465,-7.234173415144903,-5.363269271639797,-4.794571288874402,-5.170156105168685],"returnOnEquity":[null,null,null,-103.62940477761646,-126.6315215415379,-113.5321611395504,-56.742476453020906,-46.358745571447315,-48.94502004083793,-52.75088193349846],"revenueGrowth":[null,null,null,null,null,5.579224994927978,7.1784950616026855,9.23475258918296,11.057045242778752,8.013066871637209]}},"filings":[{"accn":"0001628280-26-012572","filed":"2026-02-27","form":"10-K"},{"accn":"0002054696-25-000012","filed":"2025-08-15","form":"10-Q"},{"accn":"0001628280-25-051838","filed":"2025-11-13","form":"10-Q"},{"accn":"0001628280-26-034787","filed":"2026-05-14","form":"10-Q"},{"accn":"0001628280-26-055223","filed":"2026-08-10","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3341300000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":3341300000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":985800000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":985800000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":982100000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":982100000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3972600000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2929800000},"#5":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":1042800000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1042800000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":3972600000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":965900000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":965900000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1040800000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1040800000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1052600000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1052600000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4198400000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3059300000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":1139100000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":1139100000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":4198400000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1072700000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1072700000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1124200000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1124200000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1511500000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":434000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":439400000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1771600000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1318300000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":453300000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1771600000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":430800000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":449200000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":466900000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1862100000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1346900000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":515200000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1862100000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":475000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":500000000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1829800000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":551800000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":542700000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":589500000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":2201000000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":535100000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":591600000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":585700000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":623900000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":2336300000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":597700000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":624200000},"#18":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1449400000},"#19":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":34600000},"#20":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":380400000},"#21":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":15400000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"},{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"component-sum","value":1849000000},"#22":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":404600000},"#23":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":11300000},"#24":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6800000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"component-sum","value":409100000},"#25":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":396100000},"#26":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":13600000},"#27":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6600000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"component-sum","value":403100000},"#28":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1601400000},"#29":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1197500000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":403900000},"#31":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":98500000},"#32":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":34000000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":64500000},"#34":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":26900000},"#35":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":20700000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":6200000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#33"},{"ref":"#36","weight":-1}],"rule":"component-sum","value":462200000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":516800000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#31"},{"ref":"#37"},{"ref":"#34","weight":-1}],"rule":"component-sum","value":2189800000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":371700000},"#39":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4600000},"#40":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6100000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"component-sum","value":370200000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":403100000},"#42":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":400000},"#43":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5500000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"component-sum","value":398000000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":454900000},"#45":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3900000},"#46":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"component-sum","value":453500000},"#47":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1597700000},"#48":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1229700000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":368000000},"#50":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":44000000},"#51":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8900000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":35100000},"#53":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":24400000},"#54":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16900000},"#55":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":7500000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#52"},{"ref":"#55","weight":-1}],"rule":"component-sum","value":395600000},"#56":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":544100000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#50"},{"ref":"#56"},{"ref":"#53","weight":-1}],"rule":"component-sum","value":2161400000},"#57":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":396100000},"#58":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":55400000},"#59":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6800000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"component-sum","value":444700000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":401300000},"#61":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":8700000},"#62":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5900000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"component-sum","value":404100000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-108700000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-27300000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-15900000},"#63":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-99800000},"#64":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-75300000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-24500000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-99800000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":15700000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":39400000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-34700000},"#65":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":85400000},"#66":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20400000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":65000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":85400000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-10200000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":65300000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-512800000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-158500000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-197400000},"#67":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-690500000},"#68":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-554400000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":-136100000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-690500000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-94600000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":23000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-162700000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-209800000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-234300000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":24500000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-209800000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-63100000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":9400000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-577400000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-189200000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-214700000},"#71":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-798000000},"#72":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-625100000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":-172900000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-798000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-119800000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-2700000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-198600000},"#73":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-353300000},"#74":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-321100000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":-32200000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-353300000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-90100000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-30500000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-208400000},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-2.35},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-1890000},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.88},"#75":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-3.26},"#76":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":245000000},"#77":{"kind":"computed","op":"product","terms":[{"ref":"#75"},{"ref":"#76"}],"value":-798700000},"#78":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-2.55},"#79":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":245000000},"#80":{"kind":"computed","op":"product","terms":[{"ref":"#78"},{"ref":"#79"}],"value":-624750000},"#81":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80","weight":-1}],"value":-173950000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#76","weight":4},{"ref":"#79","weight":-3}],"rule":"unaverage-quarter","value":245000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"per-share-quarter","value":-0.71},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-3.26},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.49},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.01},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-0.7},"#83":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-1.32},"#84":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":266917808},"#85":{"kind":"computed","op":"product","terms":[{"ref":"#83"},{"ref":"#84"}],"value":-352331506.56},"#86":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-1.25},"#87":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":257454212},"#88":{"kind":"computed","op":"product","terms":[{"ref":"#86"},{"ref":"#87"}],"value":-321817765},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#88","weight":-1}],"value":-30513741.560000002},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#84","weight":4},{"ref":"#87","weight":-3}],"rule":"unaverage-quarter","value":295308596},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"per-share-quarter","value":-0.10332832153656646},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-1.32},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.31},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.1},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":283000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":266200000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":266200000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-06-30","value":259500000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-09-30","value":446300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":518800000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":518800000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-03-31","value":362300000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2026-06-30","value":416600000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1194200000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1194200000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":1376500000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":1413700000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1450100000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1450100000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-03-31","value":1532900000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2026-06-30","value":1638400000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":6372800000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":6372800000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-06-30","value":6831900000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-09-30","value":6828700000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":6802000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":6802000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-03-31","value":6749300000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2026-06-30","value":6761500000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1365600000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1365600000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-06-30","value":1402600000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-09-30","value":1423300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1403100000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1403100000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-03-31","value":1432900000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2026-06-30","value":1508700000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":6074200000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":6074200000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-06-30","value":6424100000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2025-09-30","value":5604500000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":5576400000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":5576400000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-03-31","value":5594800000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2026-06-30","value":5614000000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-12-31","value":3959800000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":3959800000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":3959800000},"#92":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2025-06-30","value":4419200000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":4419200000},"#93":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-09-30","value":3501500000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":3501500000},"#94":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2025-12-31","value":3502600000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":3502600000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":3502600000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2026-03-31","value":3473500000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":3473500000},"#96":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2026-06-30","value":3448700000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":3448700000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2023-12-31","value":1216800000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-03-31","value":932400000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-06-30","value":713800000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-09-30","value":517000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-12-31","value":298600000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2024-12-31","value":298600000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2025-03-31","value":167800000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2025-06-30","value":184800000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-09-30","value":1224200000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2025-12-31","value":1225600000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2025-12-31","value":1225600000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2026-03-31","value":1154500000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2026-06-30","value":1147500000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-11800000},"#97":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5600000},"#98":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-122600000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":128200000},"#99":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":73900000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":68300000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":73900000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-153600000},"#100":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-162200000},"#101":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-153600000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":-8600000},"#102":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":110000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":272200000},"#103":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":298700000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":188700000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":298700000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-63600000},"#104":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":76500000},"#105":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-63600000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":140100000},"#106":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":24200000},"#107":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":248400000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":272600000},"#108":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21300000},"#109":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":8900000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":12400000},"#111":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":185100000},"#112":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":125800000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":59300000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":71700000},"#114":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35400000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":14100000},"#116":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":263300000},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":78200000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#117"}],"rule":"component-sum","value":92300000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#116"}],"rule":"component-sum","value":298700000},"#118":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3100000},"#119":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":59600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":62700000},"#120":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":11800000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":8700000},"#122":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":105500000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":45900000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#123"}],"rule":"component-sum","value":54600000},"#124":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":19200000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":7400000},"#126":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":145900000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":40400000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#127"}],"rule":"component-sum","value":47800000},"#128":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":34700000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":15500000},"#130":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":228200000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":82300000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#131"}],"rule":"component-sum","value":97800000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#130"}],"rule":"component-sum","value":262900000},"#132":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3200000},"#133":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56400000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":59600000},"#134":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":8100000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":4900000},"#136":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":117500000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":61100000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#137"}],"rule":"component-sum","value":66000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":460900000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":142700000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":154400000},"#138":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":596700000},"#139":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":447600000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":149100000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":596700000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":148500000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":153800000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":166900000},"#140":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":632500000},"#141":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":469200000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":163300000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":632500000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":153700000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":154500000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":245000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":100},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":245000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76","weight":4},{"ref":"#79","weight":-3}],"rule":"unaverage-quarter","value":245000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":245000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":245000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":245000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":281956522},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84","weight":4},{"ref":"#87","weight":-3}],"rule":"unaverage-quarter","value":295308596},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":266917808},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":295044637},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":295062857},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":245000000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":245000000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-07-22","value":245000000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2025-09-30","value":295000000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":295000000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":295000000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2026-03-31","value":295115271},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2026-06-30","value":294955864},"#142":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3450000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":3450000000},"#143":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1013100000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":1013100000},"#144":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":998000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":998000000},"#145":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4072400000},"#146":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3005100000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":1067300000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":1067300000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":4072400000},"#148":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":950200000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":950200000},"#149":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1001400000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":1001400000},"#150":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1087300000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":1087300000},"#151":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4113000000},"#152":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3038900000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":1074100000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":1074100000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":4113000000},"#154":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1082900000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":1082900000},"#155":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1058900000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":1058900000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-284400000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-272600000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":54.763116152395774},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-3.2532247927453386},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-17.280699129081494},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":55.9748427672956},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.7693244065733413},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-19.19253398255224},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":56500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-71700000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":55.259138580592605},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-1.6189797372976273},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-21.861317584767335},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-24000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-92300000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":56.53049482163406},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.349443805140008},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-16.58036056770234},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.8744874048037493},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":3693600000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-224800000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-298700000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":55.404520968635154},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-2.5122086291093995},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-20.087600060413834},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.8744874048037493},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":3693600000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-216300000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-62700000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":55.39910963867896},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.6254270628429446},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-12.402940262967181},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-63200000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-54600000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":56.84089162182936},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.7855495772482706},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.25941583397386625},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.9813917011264794},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4159700000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":224400000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-47800000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":55.643169295078856},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-3.296598897966939},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-18.86756602698081},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.9932551113609218},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":3055200000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":90900000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-97800000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":54.77131068387323},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.706259327539286},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-2.826793082257923},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.033497256075832},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2983800000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":35800000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-262900000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":55.64738948170732},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.034108231707317},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-8.415110518292684},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.033497256075832},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2983800000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-123200000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-59600000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":55.7192132003356},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.9508716323296356},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.399366085578446},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.0697885407216134},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":3111200000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":74100000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-66000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":55.523928126667855},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.808574986657178},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-2.713040384273261},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0859680519652681},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":3032100000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-8.511657139436746},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.752978311780878},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-2.3014959723820483},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-5.658762523284499},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-22.39362252821203},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-6.072252113758648},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.318639559186774},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.979984198051094},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.8527057926829269},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-11.485037755197167},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.591353851627824},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4258400000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#156"}],"scale":100,"value":92.98797670486569},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4258400000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#157"}],"scale":100,"value":92.98797670486569},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4604000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#158"}],"scale":100,"value":95.9860990443093},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4725700000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#159"}],"scale":100,"value":74.0948430920287},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":4728200000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#160"}],"scale":100,"value":74.0789306712914},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":4728200000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#161"}],"scale":100,"value":74.0789306712914},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4628000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#162"}],"scale":100,"value":75.05401901469317},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":4596200000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#163"}],"scale":100,"value":75.03372351072625},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-785200000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#164"},{"ref":"totalAssets@2024Q4"}],"scale":100,"value":-12.321114737634948},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":-12.521968365553604},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-510100000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#165"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":-7.4664441809745465},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-494000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#166"},{"ref":"totalAssets@2025Q3"}],"scale":100,"value":-7.234173415144903},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-353300000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":6587400000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#167"},{"ref":"#168"}],"scale":100,"value":-5.363269271639797},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":6587400000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#169"}],"scale":100,"value":-5.363269271639797},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-323600000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#170"},{"ref":"totalAssets@2026Q1"}],"scale":100,"value":-4.794571288874402},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-351400000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":6796700000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"#172"}],"scale":100,"value":-5.170156105168685},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":872050000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#173"}],"scale":100,"value":-66.21179978212258},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":757700000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#164"},{"ref":"#174"}],"scale":100,"value":-103.62940477761646},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":757700000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#175"}],"scale":100,"value":-105.31872772865249},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-696600000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":550100000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#176"},{"ref":"#177"}],"scale":100,"value":-126.6315215415379},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":449300000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#165"},{"ref":"#178"}],"scale":100,"value":-113.5321611395504},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":870600000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#166"},{"ref":"#179"}],"scale":100,"value":-56.742476453020906},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":762100000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#167"},{"ref":"#180"}],"scale":100,"value":-46.358745571447315},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":762100000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#181"}],"scale":100,"value":-46.358745571447315},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":661150000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#170"},{"ref":"#182"}],"scale":100,"value":-48.94502004083793},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":666150000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#171"},{"ref":"#183"}],"scale":100,"value":-52.75088193349846},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":631300000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":18.89384371352467},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":55000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":5.579224994927978},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":70500000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#186"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.1784950616026855},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":96300000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#187"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":9.23475258918296},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":225800000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#188"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":5.683934954437908},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":106800000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#189"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":11.057045242778752},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":83400000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#190"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":8.013066871637209},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2022-12-31","value":527300000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2023-12-31","value":1216800000}},"quality":[{"metric":"netIncome","periodKey":"FY2024","rule":"period-consistency","severity":"warning","message":"Quarters sum to -7.8520e+8 but the year reports -7.9800e+8 (1.60% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2025Q2","rule":"accounting-identity","severity":"warning","message":"Assets 6.8319e+9 ≠ liabilities + mezzanine + equity 6.6089e+9 (3.26% apart)."}]}