{"schemaVersion":2,"ticker":"RAL","company":{"ticker":"RAL","name":"Ralliant Corp","exchange":"NYSE","cik":2041385,"sic":"3823","sicDescription":"Industrial Instruments For Measurement, Display, and Control","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:49.039Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[2155700000,2154700000,2068800000],"costOfRevenue":[1036000000,1042600000,1028500000],"grossProfit":[1119700000,1112100000,1040300000],"operatingExpenses":[607900000,715600000,781600000],"pretaxIncome":[509800000,432600000,-1216400000],"interestExpense":[0,0,32300000],"cash":[0,0,318800000],"currentAssets":[null,618600000,976100000],"totalAssets":[null,4719400000,3821600000],"currentLiabilities":[null,533700000,1159700000],"totalLiabilities":[null,956600000,2187300000],"totalDebt":[null,0,1148800000],"equity":[2260700000,3762800000,1634300000],"operatingCashFlow":[461800000,454500000,397600000],"depreciationAndAmortization":[30700000,113000000,115500000],"dilutedShares":[112700000,112700000,112800000],"sharesOutstanding":[null,null,112900000],"totalCosts":[1643900000,1695100000,3251800000],"operatingIncome":[511800000,459600000,-1183000000],"netIncome":[416800000,354600000,-1222500000],"dilutedEps":[3.7,3.15,-10.84],"capex":[29200000,34300000,39200000],"freeCashFlow":[432600000,420200000,358400000],"capexOutflow":[-29200000,-34300000,-39200000],"grossMargin":[51.941364753908246,51.61275351557061,50.28518948182521],"operatingMargin":[23.741708029874285,21.330115561331045,-57.18290796597061],"netMargin":[19.334786844180545,16.457047384786748,-59.09222737819025],"ebit":[509800000,432600000,-1184100000],"currentRatio":[null,1.1590781337830243,0.8416831939294646],"netDebt":[null,0,830000000],"fcfMargin":[20.067727420327504,19.501554740799182,17.324052590873936],"ebitda":[540500000,545600000,-1068600000],"debtToCapital":[null,0,41.27771190399196],"returnOnAssets":[null,7.513666991566724,-28.626624517035477],"returnOnEquity":[18.445334454450908,11.773885614675853,-45.30210668692446],"revenueGrowth":[null,-0.046388644059935924,-3.9866338701443405]}},"quarterly":{"keys":["2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,533700000,531700000,548100000,481800000,503300000,529100000,554500000,534600000,567800000],"costOfRevenue":[null,259000000,251900000,266400000,238400000,255000000,260500000,274600000,262300000,274900000],"grossProfit":[null,274700000,279800000,281700000,243400000,248300000,268600000,279900000,272300000,292900000],"operatingExpenses":[null,169500000,168600000,179600000,169600000,189400000,216600000,206000000,204200000,210700000],"pretaxIncome":[null,79200000,110900000,101700000,73300000,58900000,35200000,-1383800000,52900000,68500000],"interestExpense":[null,null,0,0,0,0,16300000,16000000,14700000,13800000],"cash":[null,0,0,0,0,198600000,264200000,318800000,268000000,270900000],"currentAssets":[null,null,null,618600000,null,847100000,976900000,976100000,929500000,972000000],"totalAssets":[null,null,null,4719400000,null,5177000000,5265100000,3821600000,3696800000,3705700000],"currentLiabilities":[null,null,null,533700000,null,533200000,656600000,1159700000,579000000,637900000],"totalLiabilities":[null,null,null,956600000,null,2137200000,2300900000,2187300000,2131300000,2171800000],"totalDebt":[null,null,null,0,null,1148500000,1148600000,1148800000,1148300000,1148500000],"equity":[3994400000,3981500000,4004000000,3762800000,3846600000,3039800000,2964200000,1634300000,1565500000,1533900000],"operatingCashFlow":[null,null,138000000,161100000,72000000,85400000,138600000,101600000,19100000,105500000],"depreciationAndAmortization":[null,28800000,28100000,26700000,26900000,28600000,30000000,30000000,29700000,30100000],"dilutedShares":[null,112700000,112700000,112700000,112700000,112700000,113400000,111300000,113200000,112600000],"sharesOutstanding":[null,null,null,null,null,112700000,112800000,112900000,111900000,110600000],"totalCosts":[null,428500000,420500000,446000000,408000000,444400000,477100000,1922300000,466500000,485600000],"operatingIncome":[null,105200000,111200000,102100000,73800000,58900000,52000000,-1367800000,68100000,82200000],"netIncome":[116200000,64800000,90900000,82700000,63900000,47600000,39900000,-1373900000,44200000,57200000],"dilutedEps":[null,0.57,0.81,0.74,0.57,0.42,0.35,-12.350170709793352,0.39,0.51],"capex":[null,null,6100000,14500000,5600000,11600000,12000000,10000000,8700000,6400000],"freeCashFlow":[null,null,131900000,146600000,66400000,73800000,126600000,91600000,10400000,99100000],"capexOutflow":[null,null,-6100000,-14500000,-5600000,-11600000,-12000000,-10000000,-8700000,-6400000],"grossMargin":[null,51.470863781150456,52.62365995862328,51.39573070607554,50.51888750518887,49.33439300615935,50.76545076545077,50.47790802524798,50.93527871305648,51.58506516379007],"operatingMargin":[null,19.711448379239275,20.914049275907466,18.627987593504834,15.317559153175592,11.702761772302802,9.828009828009828,-246.6726780883679,12.738496071829406,14.476928495949279],"netMargin":[null,12.141652613827993,17.096106827158174,15.088487502280607,13.262764632627647,9.457579972183588,7.541107541107542,-247.77276825969344,8.267863823419379,10.073969707643537],"ebit":[null,null,110900000,101700000,73300000,58900000,51500000,-1367800000,67600000,82300000],"currentRatio":[null,null,null,1.1590781337830243,null,1.5887096774193548,1.4878160219311605,0.8416831939294646,1.6053540587219344,1.523749804044521],"netDebt":[null,null,null,0,null,949900000,884400000,830000000,880300000,877600000],"fcfMargin":[null,null,24.807222117735563,26.746943988323295,13.781652137816522,14.663222729982117,23.927423927423927,16.519386834986474,1.9453797231575012,17.45332863684396],"ebitda":[null,null,139000000,128400000,100200000,87500000,81500000,-1337800000,97300000,112400000],"debtToCapital":[null,null,null,0,null,27.421626913067353,27.927446022174674,41.27771190399196,42.313361338344755,42.81613480465255],"returnOnAssets":[null,null,null,7.513666991566724,null,5.507050415298435,4.446259330307116,-28.626624517035477,-33.602034191733395,-27.75282290294618],"returnOnEquity":[null,null,null,11.773885614675853,7.710751179696468,8.121003233019525,6.719095318733675,-45.30210668692446,-45.90454721827017,-53.89946870148895],"revenueGrowth":[null,null,null,null,null,-5.696083942289675,-0.4889975550122272,1.1676701331873707,10.95890410958904,12.815418239618515]}},"filings":[{"accn":"0002041385-26-000023","filed":"2026-02-26","form":"10-K"},{"accn":"0002041385-25-000033","filed":"2025-08-11","form":"10-Q"},{"accn":"0002041385-25-000069","filed":"2025-11-06","form":"10-Q"},{"accn":"0002041385-26-000046","filed":"2026-05-12","form":"10-Q"},{"accn":"0002041385-26-000065","filed":"2026-07-30","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2155700000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2155700000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":533700000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":533700000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":531700000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":531700000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":251900000},"#3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1040300000},"#4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":760400000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":279900000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1040300000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":272300000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":292900000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":607900000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":169500000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":168600000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1216400000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":52900000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":68500000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":0},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":318800000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2026-04-03","value":268000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2026-07-03","value":270900000},"cash@FY2023":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2023-12-31","value":0},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2024-06-28","value":0},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2024-09-27","value":0},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2025-03-28","value":0},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":618600000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":618600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-06-27","value":847100000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-09-26","value":976900000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":976100000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":976100000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2026-04-03","value":929500000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2026-07-03","value":972000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":4719400000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":4719400000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-06-27","value":5177000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-09-26","value":5265100000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":3821600000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2025-12-31","value":3821600000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2026-04-03","value":3696800000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2026-07-03","value":3705700000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":533700000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":533700000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-06-27","value":533200000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-09-26","value":656600000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1159700000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":1159700000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2026-04-03","value":579000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2026-07-03","value":637900000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":956600000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":956600000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":2187300000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2025-12-31","value":2187300000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2026-04-03","value":2131300000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2026-07-03","value":2171800000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":2137200000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":2300900000},"#5":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-12-31","value":0},"#6":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#6"}],"rule":"component-sum","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#6"}],"rule":"component-sum","value":0},"#7":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2025-06-27","value":1148500000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1148500000},"#8":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-09-26","value":1148600000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1148600000},"#9":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2025-12-31","value":618400000},"#10":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":530400000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10"}],"rule":"component-sum","value":1148800000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10"}],"rule":"component-sum","value":1148800000},"#11":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2026-04-03","value":1148300000},"#12":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2026-04-03","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12"}],"rule":"component-sum","value":1148300000},"#13":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2026-07-03","value":1148500000},"#14":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2026-07-03","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14"}],"rule":"component-sum","value":1148500000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":2260700000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2024-03-29","value":3994400000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2024-06-28","value":3981500000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2024-09-27","value":4004000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-12-31","value":3762800000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2024-12-31","value":3762800000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-03-28","value":3846600000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-06-27","value":3039800000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2025-09-26","value":2964200000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-12-31","value":1634300000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2025-12-31","value":1634300000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2026-04-03","value":1565500000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2026-07-03","value":1533900000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":461800000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":113000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":26900000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":28600000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":30000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2026-04-04","end":"2026-07-03","value":112600000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":100},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":100},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2025-06-27","value":112700000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2025-09-26","value":112800000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":112900000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":112900000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2026-04-03","value":111900000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2026-07-03","value":110600000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1036000000},"#16":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":446400000},"#17":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":161500000},"#18":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#19":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"},{"ref":"#17"},{"ref":"#18","weight":-1},{"ref":"#19"}],"rule":"component-sum","value":1643900000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1042600000},"#21":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":552100000},"#22":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":163500000},"#23":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":63100000},"#24":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"},{"ref":"#22"},{"ref":"#23","weight":-1},{"ref":"#24"}],"rule":"component-sum","value":1695100000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1028500000},"#26":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":616600000},"#27":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":165000000},"#28":{"kind":"filed","concept":"GainLossOnSaleOfPropertyPlantEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#29":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1441700000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26"},{"ref":"#27"},{"ref":"#28","weight":-1},{"ref":"#29"}],"rule":"component-sum","value":3251800000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":567800000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":567800000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1036000000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2154700000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":1606600000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":548100000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":548100000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":2154700000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":481800000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":481800000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":503300000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":503300000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":529100000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":529100000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2068800000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":1514300000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":554500000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":554500000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":2068800000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":534600000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":534600000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":259000000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":776200000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":266400000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1042600000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":238400000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":255000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":260500000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":753900000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":274600000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1028500000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":262300000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":274900000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1119700000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":274700000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":279800000},"#43":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1112100000},"#44":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":830400000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":281700000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1112100000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":243400000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":248300000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":268600000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2025-06-27","value":198600000},"#45":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":715600000},"#46":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":536000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":179600000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":715600000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":169600000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":189400000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":216600000},"#47":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":781600000},"#48":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":575600000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":206000000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":781600000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":204200000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":210700000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":511800000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":105200000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":111200000},"#49":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":459600000},"#50":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":357500000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":102100000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":459600000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":73800000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":58900000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":52000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-09-26","value":264200000},"#51":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1183000000},"#52":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":184800000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":-1367800000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1183000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":68100000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":82200000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":509800000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":79200000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":110900000},"#53":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":432600000},"#54":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":330900000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":101700000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":432600000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":73300000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":58900000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":35200000},"#55":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1216400000},"#56":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":167400000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":-1383800000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2025-12-31","value":318800000},"#57":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#58":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":0},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":0},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":0},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":0},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":16300000},"#59":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":32300000},"#60":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":16300000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":32300000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":14700000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":13800000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":416800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-03-29","value":116200000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":64800000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":90900000},"#61":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":354600000},"#62":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":271900000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":82700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":354600000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":63900000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-03-29","end":"2025-06-27","value":47600000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-06-28","end":"2025-09-26","value":39900000},"#63":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1222500000},"#64":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":151400000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-1373900000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1222500000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":44200000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":57200000},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.7},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2024-03-30","end":"2024-06-28","value":0.57},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-06-29","end":"2024-09-27","value":0.81},"#65":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.15},"#66":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":112700000},"#67":{"kind":"computed","op":"product","terms":[{"ref":"#65"},{"ref":"#66"}],"value":355005000},"#68":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-27","value":2.41},"#69":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-01-01","end":"2024-09-27","value":112700000},"#70":{"kind":"computed","op":"product","terms":[{"ref":"#68"},{"ref":"#69"}],"value":271607000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#70","weight":-1}],"value":83398000},"#72":{"kind":"computed","op":"sum","terms":[{"ref":"#66","weight":4},{"ref":"#69","weight":-3}],"rule":"unaverage-quarter","value":112700000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#71"},{"ref":"#72"}],"rule":"per-share-quarter","value":0.74},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.15},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-28","value":0.57},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-03-29","end":"2025-06-27","value":0.42},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-06-28","end":"2025-09-26","value":0.35},"#73":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-10.84},"#74":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":112800000},"#75":{"kind":"computed","op":"product","terms":[{"ref":"#73"},{"ref":"#74"}],"value":-1222752000},"#76":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-26","value":1.34},"#77":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-01-01","end":"2025-09-26","value":113300000},"#78":{"kind":"computed","op":"product","terms":[{"ref":"#76"},{"ref":"#77"}],"value":151822000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#78","weight":-1}],"value":-1374574000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#74","weight":4},{"ref":"#77","weight":-3}],"rule":"unaverage-quarter","value":111300000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"per-share-quarter","value":-12.350170709793352},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-10.84},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2026-01-01","end":"2026-04-03","value":0.39},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2026-04-04","end":"2026-07-03","value":0.51},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":0},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":0},"#81":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":293400000},"#82":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":155400000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":138000000},"#83":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":454500000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":161100000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":454500000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":72000000},"#84":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-27","value":157400000},"#85":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":72000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":85400000},"#86":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":296000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":138600000},"#87":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":397600000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":101600000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":397600000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":19100000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":30700000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-03-30","end":"2024-06-28","value":28800000},"#88":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-07-03","value":124600000},"#89":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":19100000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":105500000},"#90":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":29200000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":29200000},"#91":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":19800000},"#92":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2024-01-01","end":"2024-06-28","value":13700000},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":6100000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":6100000},"#94":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":34300000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":14500000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":14500000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":34300000},"#96":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-03-28","value":5600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":5600000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-06-29","end":"2024-09-27","value":28100000},"#97":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":113000000},"#98":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-09-27","value":86300000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":26700000},"#99":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-06-27","value":17200000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":11600000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":11600000},"#101":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":29200000},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":12000000},"#103":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":39200000},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":10000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":10000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":39200000},"#105":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":8700000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":8700000},"#106":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-07-03","value":15100000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":6400000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":6400000},"#108":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":115500000},"#109":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-09-26","value":85500000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":115500000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2026-01-01","end":"2026-04-03","value":29700000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-04-04","end":"2026-07-03","value":30100000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":112700000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2024-03-30","end":"2024-06-28","value":112700000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-06-29","end":"2024-09-27","value":112700000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66","weight":4},{"ref":"#69","weight":-3}],"rule":"unaverage-quarter","value":112700000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":112700000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-01-01","end":"2025-03-28","value":112700000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-03-29","end":"2025-06-27","value":112700000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-06-28","end":"2025-09-26","value":113400000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74","weight":4},{"ref":"#77","weight":-3}],"rule":"unaverage-quarter","value":111300000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":112800000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2026-01-01","end":"2026-04-03","value":113200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":432600000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-29200000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":51.941364753908246},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":23.741708029874285},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.334786844180545},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":509800000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":428500000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":51.470863781150456},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.711448379239275},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.141652613827993},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":131900000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":420500000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-6100000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":52.62365995862328},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":20.914049275907466},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.096106827158174},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":110900000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":99100000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":485600000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-6400000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":51.58506516379007},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.476928495949279},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.073969707643537},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.523749804044521},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":877600000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":82300000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":146600000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":446000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-14500000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":51.39573070607554},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.627987593504834},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.088487502280607},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.1590781337830243},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":0},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":101700000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":420200000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-34300000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":51.61275351557061},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":21.330115561331045},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.457047384786748},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.1590781337830243},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":0},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":432600000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":66400000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":408000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-5600000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":50.51888750518887},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.317559153175592},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.262764632627647},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":73300000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":73800000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":444400000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-11600000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":49.33439300615935},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.702761772302802},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.457579972183588},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.5887096774193548},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":949900000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":58900000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":126600000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":477100000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-12000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":50.76545076545077},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.828009828009828},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.541107541107542},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.4878160219311605},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":884400000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":51500000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":91600000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1922300000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-10000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":50.47790802524798},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-246.6726780883679},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-247.77276825969344},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.8416831939294646},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":830000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-1367800000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":358400000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-39200000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":50.28518948182521},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-57.18290796597061},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-59.09222737819025},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.8416831939294646},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":830000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-1184100000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":10400000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":466500000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-8700000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":50.93527871305648},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.738496071829406},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.267863823419379},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.6053540587219344},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":880300000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":67600000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.067727420327504},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":24.807222117735563},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.45332863684396},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":26.746943988323295},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.501554740799182},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.781652137816522},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.663222729982117},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":23.927423927423927},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.519386834986474},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.324052590873936},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.9453797231575012},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":540500000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":139000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":112400000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":128400000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":545600000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":100200000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":87500000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":81500000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-1337800000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-1068600000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":97300000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2682400000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#110"}],"scale":100,"value":42.81613480465255},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":3762800000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#111"}],"scale":100,"value":0},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":3762800000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#112"}],"scale":100,"value":0},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4188300000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#113"}],"scale":100,"value":27.421626913067353},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4112800000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#114"}],"scale":100,"value":27.927446022174674},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2783100000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#115"}],"scale":100,"value":41.27771190399196},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2783100000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#116"}],"scale":100,"value":41.27771190399196},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2713800000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#117"}],"scale":100,"value":42.313361338344755},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-1232600000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":4441350000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#118"},{"ref":"#119"}],"scale":100,"value":-27.75282290294618},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":354600000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#120"},{"ref":"totalAssets@2024Q4"}],"scale":100,"value":7.513666991566724},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":7.513666991566724},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":285100000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#121"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":5.507050415298435},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":234100000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#122"},{"ref":"totalAssets@2025Q3"}],"scale":100,"value":4.446259330307116},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-1222500000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":4270500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#123"},{"ref":"#124"}],"scale":100,"value":-28.626624517035477},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":4270500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#125"}],"scale":100,"value":-28.626624517035477},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-1242200000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#126"},{"ref":"totalAssets@2026Q1"}],"scale":100,"value":-33.602034191733395},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2259650000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#127"}],"scale":100,"value":18.445334454450908},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2286850000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#118"},{"ref":"#128"}],"scale":100,"value":-53.89946870148895},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":3011750000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#120"},{"ref":"#129"}],"scale":100,"value":11.773885614675853},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":3011750000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#130"}],"scale":100,"value":11.773885614675853},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":302300000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":3920500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#131"},{"ref":"#132"}],"scale":100,"value":7.710751179696468},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":3510650000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#121"},{"ref":"#133"}],"scale":100,"value":8.121003233019525},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":3484100000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#122"},{"ref":"#134"}],"scale":100,"value":6.719095318733675},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2698550000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#123"},{"ref":"#135"}],"scale":100,"value":-45.30210668692446},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2698550000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#136"}],"scale":100,"value":-45.30210668692446},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2706050000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#126"},{"ref":"#137"}],"scale":100,"value":-45.90454721827017},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":64500000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#138"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":12.815418239618515},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-1000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#139"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-0.046388644059935924},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-30400000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#140"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-5.696083942289675},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-2600000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#141"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-0.4889975550122272},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":6400000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#142"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":1.1676701331873707},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-85900000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#143"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-3.9866338701443405},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":52800000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#144"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":10.95890410958904},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-12-31","value":2258600000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":2260700000}},"quality":[{"metric":"sharesOutstanding","periodKey":"2024Q4","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1.127e+6x (1.000e+2 against 1.127e+8) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"FY2024","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1.127e+6x (1.000e+2 against 1.127e+8) — a unit-scale tagging error, not an instant-versus-average difference."}]}