{"schemaVersion":2,"ticker":"PRMB","company":{"ticker":"PRMB","name":"Primo Brands Corp","exchange":"NYSE","cik":2042694,"sic":"2080","sicDescription":"Beverages","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:48.526Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2022","FY2023","FY2024","FY2025"],"labels":["2022","2023","2024","2025"],"series":{"revenue":[4441100000,4698700000,5152500000,6664000000],"costOfRevenue":[3446900000,3346700000,3530900000,4643800000],"grossProfit":[994200000,1352000000,1621600000,2020200000],"operatingExpenses":[970700000,1013100000,1187800000,1653800000],"operatingIncome":[23300000,406000000,360300000,430400000],"pretaxIncome":[-179800000,117900000,20700000,145000000],"capex":[336700000,217700000,190900000,434400000],"depreciationAndAmortization":[326200000,305700000,333300000,610200000],"dilutedShares":[218287000,218338000,242315000,374869000],"sharesOutstanding":[null,1030365,379792996,363940940],"totalCosts":[4417800000,4292700000,4792200000,6233600000],"interestExpense":[211800000,288100000,339600000,326500000],"netIncome":[-126700000,92800000,-16400000,60100000],"dilutedEps":[-0.74,0.29,-0.07,0.16],"cash":[105800000,44700000,613700000,376700000],"currentAssets":[null,698000000,1529000000,1217800000],"totalAssets":[null,5153800000,11194500000,10602800000],"currentLiabilities":[null,782800000,1411500000,1282700000],"totalLiabilities":[null,5151100000,7750300000,7610200000],"totalDebt":[null,3482600000,5028100000,5157900000],"equity":[134600000,2700000,3444200000,2992600000],"operatingCashFlow":[108300000,320900000,463800000,680300000],"freeCashFlow":[-228400000,103200000,272900000,245900000],"capexOutflow":[-336700000,-217700000,-190900000,-434400000],"grossMargin":[22.386345725158183,28.77391618958435,31.47210092188258,30.315126050420165],"operatingMargin":[0.5246447952083944,8.640687849830805,6.9927219796215425,6.45858343337335],"netMargin":[-2.8528968048456465,1.9750143656756123,-0.3182920912178554,0.9018607442977191],"ebit":[32000000,406000000,360300000,471500000],"currentRatio":[null,0.8916709248850281,1.0832447750619907,0.9494036017775006],"netDebt":[null,3437900000,4414400000,4781200000],"fcfMargin":[-5.1428700096822855,2.1963521825185692,5.296458030082484,3.6899759903961584],"ebitda":[358200000,711700000,693600000,1081700000],"debtToCapital":[null,99.92253177631768,59.34752074407186,63.28323415741366],"returnOnAssets":[null,1.8006131398191627,-0.20063248166476028,0.5514444449541916],"returnOnEquity":[-53.23529411764706,135.1784413692644,-0.9515796802924368,1.8673875217499378],"revenueGrowth":[null,5.800364774492817,9.657990508012858,29.3352741387676]}},"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":[1135800000,1314400000,1305100000,1397200000,1613700000,1730100000,1766100000,1554100000,1626100000,1796200000],"costOfRevenue":[790300000,884600000,888900000,967100000,1092700000,1189200000,1237900000,1124000000,1161200000,1247500000],"grossProfit":[345500000,429800000,416200000,430100000,521000000,540900000,528200000,430100000,464900000,548700000],"operatingExpenses":[214900000,274000000,0,366800000,334300000,444100000,417300000,420800000,306800000,358400000],"operatingIncome":[124800000,159000000,157500000,-81000000,153200000,112800000,146400000,18000000,138000000,180300000],"pretaxIncome":[44900000,72800000,71800000,-168800000,52400000,46800000,66900000,-21100000,40800000,97100000],"capex":[44700000,47300000,41300000,57600000,69500000,71600000,132700000,160600000,118100000,104600000],"depreciationAndAmortization":[75200000,74300000,77800000,106000000,128600000,145300000,163100000,173200000,141000000,142200000],"dilutedShares":[218618000,218618000,218618000,313406000,381613000,376815000,374055000,367534000,365839000,365673000],"sharesOutstanding":[null,null,100,379792996,376197105,373337220,370616043,363940940,362928927,362464702],"totalCosts":[1011000000,1155400000,1147600000,1478200000,1460500000,1617300000,1619700000,1536100000,1488100000,1615900000],"interestExpense":[79900000,86200000,85700000,87800000,82100000,81900000,83100000,79400000,78300000,81300000],"netIncome":[33500000,54500000,53300000,-157700000,28700000,27600000,16800000,-13000000,27300000,69200000],"dilutedEps":[0.15,0.25,0.24,-0.5075325615974168,0.08,0.07,0.04,-0.03186268481283364,0.07,0.19],"cash":[33100000,18100000,176700000,613700000,449700000,412000000,422700000,376700000,288200000,366800000],"currentAssets":[null,null,null,1529000000,1392600000,1502700000,1466200000,1217800000,1286600000,1416800000],"totalAssets":[null,null,0,11194500000,10982000000,11049200000,10956100000,10602800000,10590400000,10637600000],"currentLiabilities":[null,null,2000,1411500000,1305900000,1420000000,1433400000,1282700000,1319400000,1346700000],"totalLiabilities":[null,null,241500000,7750300000,7648900000,7803000000,7796100000,7610200000,7633200000,7657400000],"totalDebt":[null,null,null,5028100000,5044600000,5092600000,5086900000,5157900000,5155300000,5156300000],"equity":[-349800000,-296800000,-241500000,3444200000,3333100000,3246200000,3160000000,2992600000,2957200000,2980200000],"operatingCashFlow":[6000000,102500000,0,93700000,38800000,155000000,283400000,203100000,103800000,227900000],"freeCashFlow":[-38700000,55200000,-41300000,36100000,-30700000,83400000,150700000,42500000,-14300000,123300000],"capexOutflow":[-44700000,-47300000,-41300000,-57600000,-69500000,-71600000,-132700000,-160600000,-118100000,-104600000],"grossMargin":[30.419087867582324,32.69933049300061,31.890276607156544,30.78299456054967,32.28605069095867,31.26408878099532,29.907706245399467,27.675181777234414,28.589877621302502,30.547823182273685],"operatingMargin":[10.987849973586899,12.096774193548388,12.06804076315991,-5.797308903521328,9.49371010720704,6.5198543436795555,8.289451333446578,1.158226626343221,8.486562942008486,10.03785769958802],"netMargin":[2.949462933615073,4.14637857577602,4.083978239215385,-11.286859433152019,1.778521410423251,1.5952835096237212,0.9512485136741973,-0.8364970079145486,1.6788635385277657,3.8525776639572427],"ebit":[124800000,159000000,157500000,-81000000,134500000,128700000,150000000,58300000,119100000,178400000],"currentRatio":[null,null,null,1.0832447750619907,1.0663909947162875,1.0582394366197183,1.0228826566206224,0.9494036017775006,0.9751402152493558,1.0520531670008169],"netDebt":[null,null,null,4414400000,4594900000,4680600000,4664200000,4781200000,4867100000,4789500000],"fcfMargin":[-3.407290015847861,4.199634814363969,-3.164508466784154,2.583738906384197,-1.9024601846687736,4.820530605167331,8.532925655398902,2.7347017566437164,-0.8794047106574011,6.864491704709944],"ebitda":[200000000,233300000,235300000,25000000,263100000,274000000,313100000,231500000,260100000,320600000],"debtToCapital":[null,null,null,59.34752074407186,60.2146173770844,61.07113733390895,61.682571632977236,63.28323415741366,63.54761171032357,63.3724574448473],"returnOnAssets":[null,null,null,-0.20063248166476028,-0.19304316153706064,-0.4353256344350722,-1.5443451593176405,0.5514444449541916,0.5442139029500659,0.9249866278104653],"returnOnEquity":[null,null,null,-0.9515796802924368,-1.4212449301109509,-3.2616803417644267,-5.79749871509337,1.8673875217499378,1.8663656741331893,3.2217653860979056],"revenueGrowth":[null,null,null,null,42.076069730586376,31.62659768715763,35.32296375756647,11.229602061265398,0.7684204003222339,3.8205884052944894]}},"filings":[{"accn":"0002042694-25-000003","filed":"2025-02-27","form":"10-K"},{"accn":"0001628280-26-012779","filed":"2026-02-27","form":"10-K"},{"accn":"0002042694-25-000007","filed":"2025-05-08","form":"10-Q"},{"accn":"0002042694-25-000015","filed":"2025-08-07","form":"10-Q"},{"accn":"0001628280-25-049952","filed":"2025-11-06","form":"10-Q"},{"accn":"0001628280-26-053045","filed":"2026-08-05","form":"10-Q"},{"accn":"0001628280-26-031859","filed":"2026-05-07","form":"10-Q"},{"accn":"0002042694-24-000005","filed":"2024-12-17","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4441100000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":4441100000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4698700000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":4698700000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1135800000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1135800000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1314400000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1314400000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1305100000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1305100000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1796200000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1796200000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3446900000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3346700000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":790300000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":884600000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":888900000},"#6":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3530900000},"#7":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2563800000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":967100000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3530900000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1092700000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1189200000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1237900000},"#8":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4643800000},"#9":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3519800000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1124000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4643800000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1161200000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1247500000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":994200000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1352000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":345500000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":429800000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":416200000},"#10":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1621600000},"#11":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1191500000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":430100000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1621600000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":521000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":540900000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":528200000},"#12":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2020200000},"#13":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1590100000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":430100000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2020200000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":464900000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":548700000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"#14":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":430400000},"#15":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":412400000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":430400000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":138000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":180300000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-179800000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":117900000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":44900000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":72800000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":71800000},"#16":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":203600000},"#17":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14100000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17"}],"rule":"component-sum","value":217700000},"#18":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":23500000},"#19":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21200000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":44700000},"#20":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41100000},"#21":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6200000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"}],"rule":"component-sum","value":47300000},"#22":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":32300000},"#23":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":9000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":41300000},"#24":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":150200000},"#25":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":96900000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":53300000},"#27":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":40700000},"#28":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":36400000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":4300000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#29"}],"rule":"component-sum","value":57600000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#27"}],"rule":"component-sum","value":190900000},"#30":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62000000},"#31":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7500000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":69500000},"#32":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":53900000},"#33":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":17700000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":71600000},"#34":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":115700000},"#35":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":132700000},"#36":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":377400000},"#37":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":231600000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":145800000},"#39":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":57000000},"#40":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":42200000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":14800000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#41"}],"rule":"component-sum","value":160600000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#39"}],"rule":"component-sum","value":434400000},"#42":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":104500000},"#43":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":13600000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":118100000},"#44":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":85500000},"#45":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":19100000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"component-sum","value":104600000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":326200000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":305700000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75200000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":74300000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":77800000},"#46":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":333300000},"#47":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":227300000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":333300000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128600000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":145300000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":163100000},"#48":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":610200000},"#49":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":437000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":173200000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":610200000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":141000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":142200000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":218287000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":218338000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":218618000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":218618000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":218618000},"#50":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":242315000},"#51":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":218618000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50","weight":4},{"ref":"#51","weight":-3}],"rule":"unaverage-quarter","value":313406000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":242315000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":381613000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":376815000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":374055000},"#52":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":374869000},"#53":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":377314000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52","weight":4},{"ref":"#53","weight":-3}],"rule":"unaverage-quarter","value":367534000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":374869000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":365839000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":365673000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2023-12-31","value":1030365},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2024-09-30","value":100},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2024-12-31","value":379792996},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2024-12-31","value":379792996},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2025-03-31","value":376197105},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2025-06-30","value":373337220},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-09-30","value":370616043},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-12-31","value":363940940},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-12-31","value":363940940},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2026-03-31","value":362928927},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2026-06-30","value":362464702},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":924200000},"#55":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":16900000},"#56":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-4900000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3346700000},"#58":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"},{"ref":"#56","weight":-1},{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":4292700000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1050600000},"#60":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":204100000},"#61":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-6600000},"#62":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"},{"ref":"#61","weight":-1},{"ref":"#6"},{"ref":"#62"}],"rule":"component-sum","value":4792200000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1390400000},"#64":{"kind":"filed","concept":"BusinessCombinationIntegrationRelatedCosts","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":167500000},"#65":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3700000},"#66":{"kind":"filed","concept":"ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":35600000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64"},{"ref":"#65","weight":-1},{"ref":"#8"},{"ref":"#66"}],"rule":"component-sum","value":6233600000},"#67":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20700000},"#68":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":189500000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":-168800000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20700000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":52400000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":46800000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":66900000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":145000000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166100000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":-21100000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":145000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40800000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":97100000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":211800000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":288100000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79900000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":86200000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":85700000},"#71":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":339600000},"#72":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":251800000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":87800000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":339600000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":82100000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":81900000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":83100000},"#73":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":326500000},"#74":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":247100000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":79400000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":326500000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":78300000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":81300000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-126700000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":33500000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":54500000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":53300000},"#75":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-16400000},"#76":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":141300000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":-157700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-16400000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":28700000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":27600000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":16800000},"#77":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":60100000},"#78":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":73100000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":-13000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":60100000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27300000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":69200000},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.74},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.29},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.15},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.25},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.24},"#79":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.07},"#80":{"kind":"computed","op":"product","terms":[{"ref":"#79"},{"ref":"#50"}],"value":-16962050},"#81":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.65},"#82":{"kind":"computed","op":"product","terms":[{"ref":"#81"},{"ref":"#51"}],"value":142101700},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#82","weight":-1}],"value":-159063750},"#84":{"kind":"computed","op":"sum","terms":[{"ref":"#50","weight":4},{"ref":"#51","weight":-3}],"rule":"unaverage-quarter","value":313406000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"per-share-quarter","value":-0.5075325615974168},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.07},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.08},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.07},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.04},"#85":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.16},"#86":{"kind":"computed","op":"product","terms":[{"ref":"#85"},{"ref":"#52"}],"value":59979040},"#87":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.19},"#88":{"kind":"computed","op":"product","terms":[{"ref":"#87"},{"ref":"#53"}],"value":71689660},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#88","weight":-1}],"value":-11710620},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#52","weight":4},{"ref":"#53","weight":-3}],"rule":"unaverage-quarter","value":367534000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#89"},{"ref":"#90"}],"rule":"per-share-quarter","value":-0.03186268481283364},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.16},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.07},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.19},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":44700000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":613700000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-12-31","value":613700000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-12-31","value":376700000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-12-31","value":376700000},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2022-12-31","value":105800000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2024-03-31","value":33100000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2024-06-30","value":18100000},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2024-09-30","value":176700000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2025-03-31","value":449700000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2025-06-30","value":412000000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2025-09-30","value":422700000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2026-03-31","value":288200000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2026-06-30","value":366800000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":698000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":1529000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":1529000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":1392600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":1502700000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":1466200000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1217800000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1217800000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":1286600000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1416800000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":5153800000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-09-30","value":0},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":11194500000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-12-31","value":11194500000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-03-31","value":10982000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-06-30","value":11049200000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-09-30","value":10956100000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":10602800000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":10602800000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2026-03-31","value":10590400000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2026-06-30","value":10637600000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":782800000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-09-30","value":2000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":1411500000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":1411500000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":1305900000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":1420000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":1433400000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1282700000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1282700000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":1319400000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1346700000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":7610200000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":7610200000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2026-03-31","value":7633200000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-12-31","value":5151100000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-12-31","value":7750300000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-12-31","value":7750300000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2025-03-31","value":7648900000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-06-30","value":7803000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-09-30","value":7796100000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2026-06-30","value":7657400000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":241500000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2023-12-31","value":3450700000},"#92":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":31900000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":3482600000},"#93":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-12-31","value":4963600000},"#94":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2024-12-31","value":64500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":5028100000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94"}],"rule":"component-sum","value":5028100000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-03-31","value":4976700000},"#96":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2025-03-31","value":67900000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":5044600000},"#97":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-06-30","value":5022200000},"#98":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2025-06-30","value":70400000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":5092600000},"#99":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2025-09-30","value":5015900000},"#100":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2025-09-30","value":71000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"}],"rule":"component-sum","value":5086900000},"#101":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-12-31","value":5084600000},"#102":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":73300000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":5157900000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":5157900000},"#103":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2026-03-31","value":5082400000},"#104":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2026-03-31","value":72900000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":5155300000},"#105":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2026-06-30","value":5083000000},"#106":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":73300000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":5156300000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2022-12-31","value":134600000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-12-31","value":2700000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-03-31","value":-349800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-06-30","value":-296800000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-09-30","value":-241500000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":3444200000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":3444200000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-03-31","value":3333100000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-06-30","value":3246200000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-09-30","value":3160000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":2992600000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":2992600000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-03-31","value":2957200000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-06-30","value":2980200000},"operatingCashFlow@2024Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-06-11","end":"2024-09-30","value":0},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":108300000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":320900000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6000000},"operatingCashFlow@2024Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":102500000},"#107":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":463800000},"#108":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":370100000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":93700000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":463800000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":38800000},"operatingCashFlow@2025Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":155000000},"operatingCashFlow@2025Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":283400000},"#109":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":680300000},"#110":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":477200000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":203100000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":680300000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":103800000},"operatingCashFlow@2026Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":227900000},"#111":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":258500000},"#112":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":78200000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":336700000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":153200000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":112800000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":146400000},"#113":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5152500000},"#114":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3755300000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":1397200000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":1397200000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":5152500000},"#116":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1613700000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":1613700000},"#117":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1730100000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":1730100000},"#118":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1766100000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"}],"rule":"component-sum","value":1766100000},"#119":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6664000000},"#120":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5109900000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":1554100000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":1554100000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":6664000000},"#122":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1626100000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":1626100000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":887000000},"#124":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":18600000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":65000000},"#126":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-100000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"},{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"component-sum","value":970700000},"#127":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9200000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":74800000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#127"},{"ref":"#128"},{"ref":"#56","weight":-1}],"rule":"component-sum","value":1013100000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":218700000},"#130":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3800000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"component-sum","value":214900000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":256300000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":16400000},"#133":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-1300000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"component-sum","value":274000000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":714700000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":335900000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":83300000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":52500000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":30800000},"#139":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-6500000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":-100000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#138"},{"ref":"#140","weight":-1}],"rule":"component-sum","value":366800000},"#141":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47300000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#141"},{"ref":"#136"},{"ref":"#61","weight":-1}],"rule":"component-sum","value":1187800000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":327800000},"#143":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":6300000},"#144":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-200000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"component-sum","value":334300000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":378600000},"#146":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7400000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":58300000},"#148":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":200000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146"},{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"component-sum","value":444100000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":343000000},"#150":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4700000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":75000000},"#152":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5400000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"},{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"component-sum","value":417300000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1049400000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":341000000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":255000000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":176900000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":78100000},"#158":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5400000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":-1700000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#157"},{"ref":"#159","weight":-1}],"rule":"component-sum","value":420800000},"#160":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12100000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#160"},{"ref":"#155"},{"ref":"#65","weight":-1}],"rule":"component-sum","value":1653800000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":336700000},"#162":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":700000},"#163":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30600000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"component-sum","value":306800000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":345500000},"#165":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":0},"#166":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-12900000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"component-sum","value":358400000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":23300000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":406000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":124800000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":159000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":157500000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":360300000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":441300000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":-81000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":360300000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-228400000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":4417800000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-336700000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.386345725158183},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.5246447952083944},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-2.8528968048456465},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":32000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":103200000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-217700000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":28.77391618958435},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.640687849830805},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.9750143656756123},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.8916709248850281},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3437900000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":406000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-38700000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1011000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-44700000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":30.419087867582324},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.987849973586899},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.949462933615073},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":124800000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":55200000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1155400000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-47300000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":32.69933049300061},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.096774193548388},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.14637857577602},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":159000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-41300000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":1147600000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-41300000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":31.890276607156544},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.06804076315991},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.083978239215385},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":157500000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":123300000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1615900000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-104600000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":30.547823182273685},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.03785769958802},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.8525776639572427},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0520531670008169},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4789500000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":178400000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":36100000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1478200000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-57600000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.78299456054967},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-5.797308903521328},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-11.286859433152019},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.0832447750619907},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4414400000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-81000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":272900000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-190900000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":31.47210092188258},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.9927219796215425},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.3182920912178554},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.0832447750619907},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4414400000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":360300000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-30700000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1460500000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-69500000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":32.28605069095867},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.49371010720704},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.778521410423251},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.0663909947162875},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4594900000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":134500000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":83400000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1617300000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-71600000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":31.26408878099532},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.5198543436795555},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.5952835096237212},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0582394366197183},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4680600000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":128700000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":150700000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":1619700000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-132700000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.907706245399467},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.289451333446578},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":0.9512485136741973},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0228826566206224},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4664200000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":150000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":42500000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1536100000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-160600000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":27.675181777234414},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.158226626343221},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.8364970079145486},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.9494036017775006},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":4781200000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":58300000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":245900000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-434400000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.315126050420165},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.45858343337335},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.9018607442977191},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.9494036017775006},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":4781200000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":471500000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-14300000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1488100000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-118100000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":28.589877621302502},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.486562942008486},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.6788635385277657},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9751402152493558},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4867100000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":119100000},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-5.1428700096822855},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.1963521825185692},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.407290015847861},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.199634814363969},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-3.164508466784154},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.864491704709944},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.583738906384197},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.296458030082484},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.9024601846687736},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.820530605167331},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.532925655398902},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.7347017566437164},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.6899759903961584},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.8794047106574011},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":358200000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":711700000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":200000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":233300000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":235300000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":320600000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":25000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":693600000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":263100000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":274000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":313100000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":231500000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1081700000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":260100000},"#169":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":3485300000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#169"}],"scale":100,"value":99.92253177631768},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":8136500000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#170"}],"scale":100,"value":63.3724574448473},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":8472300000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#171"}],"scale":100,"value":59.34752074407186},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":8472300000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#172"}],"scale":100,"value":59.34752074407186},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":8377700000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#173"}],"scale":100,"value":60.2146173770844},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8338800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#174"}],"scale":100,"value":61.07113733390895},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":8246900000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#175"}],"scale":100,"value":61.682571632977236},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":8150500000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#176"}],"scale":100,"value":63.28323415741366},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":8150500000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#177"}],"scale":100,"value":63.28323415741366},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":8112500000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#178"}],"scale":100,"value":63.54761171032357},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"totalAssets@FY2023"}],"scale":100,"value":1.8006131398191627},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":100300000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":10843400000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"#180"}],"scale":100,"value":0.9249866278104653},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-16400000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":8174150000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#181"},{"ref":"#182"}],"scale":100,"value":-0.20063248166476028},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":8174150000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#183"}],"scale":100,"value":-0.20063248166476028},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-21200000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"totalAssets@2025Q1"}],"scale":100,"value":-0.19304316153706064},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-48100000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":-0.4353256344350722},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-84600000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5478050000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#186"},{"ref":"#187"}],"scale":100,"value":-1.5443451593176405},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":60100000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":10898650000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#188"},{"ref":"#189"}],"scale":100,"value":0.5514444449541916},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":10898650000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#190"}],"scale":100,"value":0.5514444449541916},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":58700000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":10786200000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"#192"}],"scale":100,"value":0.5442139029500659},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":238000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#193"}],"scale":100,"value":-53.23529411764706},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":68650000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#194"}],"scale":100,"value":135.1784413692644},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3113200000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#179"},{"ref":"#195"}],"scale":100,"value":3.2217653860979056},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1723450000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#181"},{"ref":"#196"}],"scale":100,"value":-0.9515796802924368},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1723450000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#197"}],"scale":100,"value":-0.9515796802924368},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1491650000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#184"},{"ref":"#198"}],"scale":100,"value":-1.4212449301109509},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1474700000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#185"},{"ref":"#199"}],"scale":100,"value":-3.2616803417644267},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1459250000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#186"},{"ref":"#200"}],"scale":100,"value":-5.79749871509337},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":3218400000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#188"},{"ref":"#201"}],"scale":100,"value":1.8673875217499378},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":3218400000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#202"}],"scale":100,"value":1.8673875217499378},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":3145150000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#191"},{"ref":"#203"}],"scale":100,"value":1.8663656741331893},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":257600000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#204"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":5.800364774492817},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":66100000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#205"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":3.8205884052944894},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":453800000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#206"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":9.657990508012858},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":477900000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#207"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":42.076069730586376},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":415700000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#208"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":31.62659768715763},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":461000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#209"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":35.32296375756647},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":156900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#210"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":11.229602061265398},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1511500000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#211"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":29.3352741387676},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":12400000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#212"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":0.7684204003222339},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":5153800000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2021-12-31","value":341400000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-12-31","value":2700000}},"quality":[{"metric":"operatingCashFlow","periodKey":"FY2024","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.0220e+8 but the year reports 4.6380e+8 (56.40% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"FY2023","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 3 of 4 period(s), by up to 31.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2024Q3","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 13 of 14 period(s), by up to 100.0% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}