{"schemaVersion":2,"ticker":"SARO","company":{"ticker":"SARO","name":"StandardAero, Inc.","exchange":"NYSE","cik":2025410,"sic":"3724","sicDescription":"Aircraft Engines & Engine Parts","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:50.073Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2022","FY2023","FY2024","FY2025"],"labels":["2022","2023","2024","2025"],"series":{"dilutedEps":[-0.08,-0.13,0.04,0.83],"cash":[120065000,57982000,102581000,289717000],"currentAssets":[null,2135770000,2485134000,2896459000],"totalAssets":[null,5759402000,6213601000,6557411000],"currentLiabilities":[null,1069449000,1273544000,1316337000],"totalLiabilities":[null,4612690000,3840197000,3890100000],"totalDebt":[null,3198784000,2231426000,2214605000],"equity":[1199028000,1146712000,2373404000,2667311000],"operatingCashFlow":[27261000,67893000,76330000,316705000],"capex":[44215000,85309000,123185000,112811000],"depreciationAndAmortization":[195223000,197104000,187080000,193664000],"dilutedShares":[275175000,275175000,289799000,334321000],"revenue":[4150478000,4563284000,5237161000,6062513000],"costOfRevenue":[3604782000,3927965000,4483019000,5165060000],"grossProfit":[545696000,635319000,754142000,897453000],"operatingExpenses":[281782000,296447000,349549000,346384000],"operatingIncome":[262632000,337358000,403219000,551069000],"pretaxIncome":[21996000,5119000,81757000,376852000],"interestExpense":[242987000,309645000,282507000,174217000],"netIncome":[-21000000,-35061000,10974000,277417000],"sharesOutstanding":[null,281211630,334461630,334294245],"totalCosts":[3887846000,4225926000,4833942000,5511444000],"grossMargin":[13.147786833227402,13.922407634501818,14.399824637814266,14.803316710413652],"operatingMargin":[6.3277530925353656,7.392877585528317,7.699190458341838,9.08977844666065],"netMargin":[-0.5059658188767655,-0.7683282478145126,0.20954100895504263,4.575940703137461],"currentRatio":[null,1.9970751293423061,1.9513530745698617,2.200393212376466],"netDebt":[null,3140802000,2128845000,1924888000],"ebit":[264983000,314764000,364264000,551069000],"freeCashFlow":[-16954000,-17416000,-46855000,203894000],"capexOutflow":[-44215000,-85309000,-123185000,-112811000],"fcfMargin":[-0.4084830711065087,-0.3816549660288512,-0.8946641128657302,3.363192788205155],"ebitda":[460206000,511868000,551344000,744733000],"debtToCapital":[null,73.61148186536128,48.458379571015655,45.36343927261346],"returnOnAssets":[null,-0.6087611179077271,0.18331240708784588,4.344479513448112],"returnOnEquity":[-1.7342830597708268,-2.9893338562671055,0.623502180041794,11.00704959514672],"revenueGrowth":[null,9.945986944154384,14.76736928931006,15.759530783949538]}},"quarterly":{"keys":["2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"dilutedEps":[null,null,-0.06,-0.020000000000000004,0.02,0.02,0.06,-0.03948137536675348,0.19,0.2,0.2,0.23998678320570058,0.24,0.29],"cash":[null,null,71226000,57982000,34155000,60274000,51265000,102581000,140818000,91513000,97503000,289717000,89173000,179063000],"currentAssets":[null,null,null,2135770000,null,null,2358507000,2485134000,2794562000,2769014000,2961278000,2896459000,3064653000,3029262000],"totalAssets":[null,null,null,5759402000,null,null,6059146000,6213601000,6496074000,6482711000,6649257000,6557411000,6704773000,6850114000],"currentLiabilities":[null,null,null,1069449000,null,null,1118922000,1273544000,1396045000,1285227000,1358624000,1316337000,1443687000,1419069000],"totalLiabilities":[null,null,null,4612690000,null,null,4895284000,3840197000,4058106000,3969428000,4064309000,3890100000,4015049000,4096621000],"totalDebt":[null,null,null,3198784000,null,null,3422020000,2231426000,2337013000,2318592000,2328842000,2214605000,2209757000,2325170000],"equity":[1181826000,1193403000,1174448000,1146712000,1152694000,1158828000,1163862000,2373404000,2437968000,2513283000,2584948000,2667311000,2689724000,2753493000],"operatingCashFlow":[null,null,null,163753000,-83551000,65397000,-13865000,108349000,-23986000,2883000,14799000,323009000,-119555000,72328000],"capex":[null,null,null,null,18545000,26770000,25321000,52549000,40338000,36924000,19471000,16078000,15590000,21051000],"depreciationAndAmortization":[null,null,49307000,49303000,47377000,45499000,47147000,47059000,48676000,48547000,48106000,48335000,46461000,47043000],"dilutedShares":[null,null,281211630000,null,275175000,275175000,275175000,333671000,334162000,334300000,334407000,334423000,333363000,332310000],"revenue":[null,null,1099441000,1157771000,1235723000,1347198000,1244627000,1409613000,1435588000,1528943000,1497962000,1600020000,1626857000,1599693000],"costOfRevenue":[null,null,948040000,999739000,1054312000,1162592000,1058396000,1207719000,1217858000,1292768000,1274803000,1379631000,1387485000,1330915000],"grossProfit":[null,null,151401000,158032000,181411000,184606000,186231000,201894000,217730000,236175000,223159000,220389000,239372000,268778000],"operatingExpenses":[null,null,76633000,78158000,75904000,79529000,86860000,107255000,88807000,100605000,85817000,71155000,96274000,100295000],"operatingIncome":[null,null,74759000,79874000,105507000,105077000,98048000,94588000,128923000,135570000,137342000,149234000,143098000,168483000],"pretaxIncome":[null,null,-30532000,744000,20099000,26371000,16647000,18640000,85132000,91735000,92776000,107209000,104947000,127204000],"interestExpense":[null,null,79188000,79130000,77548000,78051000,79898000,47011000,43791000,43835000,44566000,42025000,38151000,41279000],"netIncome":[-11731000,-838000,-17933000,-4559000,3187000,5404000,16436000,-14053000,62943000,67713000,68120000,78641000,79930000,97278000],"sharesOutstanding":[null,null,null,281211630,null,null,281211630,334461630,334461630,334470264,334470264,334294245,332274519,330910687],"totalCosts":[null,null,1024682000,1077897000,1130216000,1242121000,1146579000,1315025000,1306665000,1393373000,1360620000,1450786000,1483759000,1431210000],"grossMargin":[null,null,13.770725304950423,13.649676835920058,14.680555431921233,13.702959772802515,14.9627960826818,14.322654515813916,15.16660768967141,15.446946027418942,14.89750741340568,13.774140323245959,14.713770171563942,16.801848854749004],"operatingMargin":[null,null,6.799728225525517,6.898946337401783,8.538078517596581,7.799670130151619,7.8777015121799545,6.710210532961884,8.980501369473693,8.866910015612092,9.168590391478554,9.327008412394845,8.795978995080699,10.532208367480509],"netMargin":[null,null,-1.631101623461377,-0.39377389829249476,0.2579056956939379,0.40112886153334554,1.320556279110127,-0.9969402949603898,4.384475211550947,4.428745872148275,4.547511886149315,4.915001062486719,4.9131546288333885,6.081041799895355],"currentRatio":[null,null,null,1.9970751293423061,null,null,2.1078386160965645,1.9513530745698617,2.0017707165599963,2.1544941088227993,2.179615552205761,2.200393212376466,2.1227960077218953,2.134682668707441],"netDebt":[null,null,null,3140802000,null,null,3370755000,2128845000,2196195000,2227079000,2231339000,1924888000,2120584000,2146107000],"ebit":[null,null,48656000,79874000,97647000,104422000,96545000,65651000,128923000,135570000,137342000,149234000,143098000,168483000],"freeCashFlow":[null,null,null,null,-102096000,38627000,-39186000,55800000,-64324000,-34041000,-4672000,306931000,-135145000,51277000],"capexOutflow":[null,null,null,null,-18545000,-26770000,-25321000,-52549000,-40338000,-36924000,-19471000,-16078000,-15590000,-21051000],"fcfMargin":[null,null,null,null,-8.26204578210489,2.8672103135545033,-3.148413139036836,3.9585332995652,-4.48067272782999,-2.2264400961971766,-0.3118904217864005,19.182947713153588,-8.30712226089939,3.2054275414095077],"ebitda":[null,null,97963000,129177000,145024000,149921000,143692000,112710000,177599000,184117000,185448000,197569000,189559000,215526000],"debtToCapital":[null,null,null,73.61148186536128,null,null,74.62075997594356,48.458379571015655,48.94287537479207,47.98534730306558,47.394007476917004,45.36343927261346,45.10185874789595,45.78311260266727],"returnOnAssets":[null,null,null,-0.6087611179077271,null,null,0.337803380212327,0.18331240708784588,1.0888114882927749,2.0522124154539667,2.9071001289461784,4.344479513448112,4.460380458920553,4.859720276835555],"returnOnEquity":[null,null,null,-2.9893338562671055,-1.7256652331100182,-1.1819417395655443,1.750666079347905,0.623502180041794,3.939663493806991,7.2459138626256125,9.855020659889405,11.00704959514672,11.482904979472245,12.302364862299061],"revenueGrowth":[null,null,null,null,null,null,13.205438036238416,21.75231544061822,16.173932183830853,13.490593067982593,20.354290883935498,13.507749999467933,13.323390833581783,4.627379830379552]}},"filings":[{"accn":"0001193125-26-072618","filed":"2026-02-26","form":"10-K"},{"accn":"0000950170-24-126486","filed":"2024-11-13","form":"10-Q"},{"accn":"0001193125-25-180157","filed":"2025-08-14","form":"10-Q"},{"accn":"0001193125-25-274305","filed":"2025-11-10","form":"10-Q"},{"accn":"0001193125-26-212553","filed":"2026-05-08","form":"10-Q"},{"accn":"0002025410-26-000009","filed":"2026-08-07","form":"10-Q"},{"accn":"0000950170-25-070386","filed":"2025-05-13","form":"10-Q"},{"accn":"0000950170-25-037939","filed":"2025-03-12","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.13},"#1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-0.11},"dilutedEps@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":-0.020000000000000004},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.13},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.02},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.02},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.06},"#2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.04},"#3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":289799000},"#4":{"kind":"computed","op":"product","terms":[{"ref":"#2"},{"ref":"#3"}],"value":11591960},"#5":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.09},"#6":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":275175000},"#7":{"kind":"computed","op":"product","terms":[{"ref":"#5"},{"ref":"#6"}],"value":24765750},"#8":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#7","weight":-1}],"value":-13173790},"#9":{"kind":"computed","op":"sum","terms":[{"ref":"#3","weight":4},{"ref":"#6","weight":-3}],"rule":"unaverage-quarter","value":333671000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#8"},{"ref":"#9"}],"rule":"per-share-quarter","value":-0.03948137536675348},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.04},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.19},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.2},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.2},"#10":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.83},"#11":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":334321000},"#12":{"kind":"computed","op":"product","terms":[{"ref":"#10"},{"ref":"#11"}],"value":277486430},"#13":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.59},"#14":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":334287000},"#15":{"kind":"computed","op":"product","terms":[{"ref":"#13"},{"ref":"#14"}],"value":197229330},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#15","weight":-1}],"value":80257100},"#17":{"kind":"computed","op":"sum","terms":[{"ref":"#11","weight":4},{"ref":"#14","weight":-3}],"rule":"unaverage-quarter","value":334423000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#16"},{"ref":"#17"}],"rule":"per-share-quarter","value":0.23998678320570058},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.83},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.24},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.29},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2022-12-31","value":120065000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2023-09-30","value":71226000},"cash@2023Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2023-12-31","value":57982000},"cash@FY2023":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2023-12-31","value":57982000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2024-03-31","value":34155000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2024-06-30","value":60274000},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2024-09-30","value":51265000},"cash@2024Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2024-12-31","value":102581000},"cash@FY2024":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2024-12-31","value":102581000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2025-03-31","value":140818000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2025-06-30","value":91513000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2025-09-30","value":97503000},"cash@2025Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2025-12-31","value":289717000},"cash@FY2025":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2025-12-31","value":289717000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2026-03-31","value":89173000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2026-06-30","value":179063000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2023-12-31","value":2135770000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2023-12-31","value":2135770000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-09-30","value":2358507000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":2485134000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":2485134000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":2794562000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-06-30","value":2769014000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2025-09-30","value":2961278000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":2896459000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":2896459000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":3064653000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":3029262000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-03-31","value":6496074000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2023-12-31","value":5759402000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2023-12-31","value":5759402000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-09-30","value":6059146000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":6213601000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":6213601000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-06-30","value":6482711000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2025-09-30","value":6649257000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":6557411000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-12-31","value":6557411000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2026-03-31","value":6704773000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2026-06-30","value":6850114000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2023-12-31","value":1069449000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2023-12-31","value":1069449000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-09-30","value":1118922000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1273544000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1273544000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":1396045000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-06-30","value":1285227000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2025-09-30","value":1358624000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1316337000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":1316337000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":1443687000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":1419069000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2023-12-31","value":4612690000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2023-12-31","value":4612690000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-09-30","value":4895284000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":3840197000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2024-12-31","value":3840197000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-03-31","value":4058106000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2025-06-30","value":3969428000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2025-09-30","value":4064309000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":3890100000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-12-31","value":3890100000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2026-03-31","value":4015049000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2026-06-30","value":4096621000},"#18":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2023-12-31","value":3172108000},"#19":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2023-12-31","value":26676000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":3198784000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":3198784000},"#20":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-09-30","value":3391411000},"#21":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2024-09-30","value":30609000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"}],"rule":"component-sum","value":3422020000},"#22":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-12-31","value":2207977000},"#23":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":23449000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":2231426000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":2231426000},"#24":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2025-03-31","value":2313520000},"#25":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2025-03-31","value":23493000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25"}],"rule":"component-sum","value":2337013000},"#26":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-06-30","value":2295131000},"#27":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2025-06-30","value":23461000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27"}],"rule":"component-sum","value":2318592000},"#28":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2025-09-30","value":2305360000},"#29":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2025-09-30","value":23482000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29"}],"rule":"component-sum","value":2328842000},"#30":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-12-31","value":2191161000},"#31":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2025-12-31","value":23444000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":2214605000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":2214605000},"#32":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2026-03-31","value":2186498000},"#33":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2026-03-31","value":23259000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":2209757000},"#34":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2026-06-30","value":2301848000},"#35":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2026-06-30","value":23322000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":2325170000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-12-31","value":1199028000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-03-31","value":1181826000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-06-30","value":1193403000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2023-09-30","value":1174448000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":1146712000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2023-12-31","value":1146712000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-03-31","value":1152694000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-06-30","value":1158828000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2024-09-30","value":1163862000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":2373404000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2024-12-31","value":2373404000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-03-31","value":2437968000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-06-30","value":2513283000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2025-09-30","value":2584948000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":2667311000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2025-12-31","value":2667311000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-03-31","value":2689724000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2026-06-30","value":2753493000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27261000},"#36":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67893000},"#37":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-95860000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":163753000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":67893000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-83551000},"#38":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-18154000},"#39":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-83551000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":65397000},"#40":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-32019000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":-13865000},"#41":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":76330000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":108349000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":76330000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-23986000},"#42":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-21103000},"#43":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-23986000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":2883000},"#44":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-6304000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":14799000},"#45":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316705000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":323009000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316705000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-119555000},"#46":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-47227000},"#47":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-119555000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":72328000},"#48":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":41240000},"#49":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2975000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":44215000},"#50":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":55129000},"#51":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":30180000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"}],"rule":"component-sum","value":85309000},"#52":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18491000},"#53":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":54000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53"}],"rule":"component-sum","value":18545000},"#54":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":45101000},"#55":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":26610000},"#56":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":214000},"#57":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":160000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#57"}],"rule":"component-sum","value":26770000},"#58":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":70422000},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":25321000},"#60":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":214000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#61"}],"rule":"component-sum","value":25321000},"#62":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":102935000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":32513000},"#64":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":20250000},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":20036000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#65"}],"rule":"component-sum","value":52549000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#64"}],"rule":"component-sum","value":123185000},"#66":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":25338000},"#67":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":15000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":40338000},"#68":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":47262000},"#69":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":21924000},"#70":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":30000000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#71"}],"rule":"component-sum","value":36924000},"#72":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":66733000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":19471000},"#74":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":30000000},"#75":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#75"}],"rule":"component-sum","value":19471000},"#76":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":82408000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":15675000},"#78":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":30403000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":403000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#79"}],"rule":"component-sum","value":16078000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#78"}],"rule":"component-sum","value":112811000},"#80":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15590000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":15590000},"#81":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":97223000},"#82":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48676000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":48547000},"#83":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":145329000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":48106000},"#84":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":193664000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":48335000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":193664000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46461000},"#85":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":93504000},"#86":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46461000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":47043000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":275175000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":281211630000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":275175000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":275175000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":275175000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":275175000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3","weight":4},{"ref":"#6","weight":-3}],"rule":"unaverage-quarter","value":333671000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":289799000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":334162000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":334300000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":334407000},"#87":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4150478000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":4150478000},"#88":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1099441000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":1099441000},"#89":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4563284000},"#90":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3405513000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":1157771000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":1157771000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":4563284000},"#92":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1235723000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":1235723000},"#93":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1347198000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":1347198000},"#94":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1244627000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":1244627000},"#95":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5237161000},"#96":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3827548000},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":1409613000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":1409613000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":5237161000},"#98":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1435588000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":1435588000},"#99":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1528943000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":1528943000},"#100":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1497962000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":1497962000},"#101":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6062513000},"#102":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4462493000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":1600020000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":1600020000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":6062513000},"#104":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1626857000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":1626857000},"#105":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1599693000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":1599693000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3604782000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":948040000},"#106":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3927965000},"#107":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2928226000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":999739000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3927965000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1054312000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1162592000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1058396000},"#108":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4483019000},"#109":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3275300000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":1207719000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4483019000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1217858000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1292768000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1274803000},"#110":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5165060000},"#111":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3785429000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":1379631000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5165060000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1387485000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1330915000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":545696000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":151401000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":158032000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":635319000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":181411000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":184606000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":186231000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":201894000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":754142000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":217730000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":236175000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":223159000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":220389000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":897453000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":239372000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":268778000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":188101000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":93681000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":281782000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53020000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":23613000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":76633000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":202766000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":148221000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":54545000},"#119":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":93681000},"#120":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":70068000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":23613000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"}],"rule":"component-sum","value":78158000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":296447000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":52612000},"#123":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":23292000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":75904000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":56236000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":23293000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":79529000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":62895000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":23965000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":86860000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":254092000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":171744000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":82348000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":95457000},"#132":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":70550000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":24907000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"}],"rule":"component-sum","value":107255000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#131"}],"rule":"component-sum","value":349549000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":64475000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":24332000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":88807000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":76002000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":24603000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":100605000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":60944000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24873000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":85817000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":247703000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":201421000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":46282000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":98681000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":73808000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":24873000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#145"}],"rule":"component-sum","value":71155000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#143"}],"rule":"component-sum","value":346384000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":71942000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24332000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":96274000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":75597000},"#149":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":24698000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":100295000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":262632000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":74759000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":337358000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":257484000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":79874000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":337358000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":105507000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":105077000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":98048000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":403219000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":308631000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":94588000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":403219000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128923000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":135570000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":137342000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":551069000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":401835000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":149234000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":551069000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":143098000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":168483000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":21996000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-30532000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5119000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4375000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":744000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5119000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20099000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":26371000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":16647000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":81757000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":63117000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":18640000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":81757000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":85132000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":91735000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92776000},"#160":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":376852000},"#161":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":269643000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":107209000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":376852000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":104947000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":127204000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":242987000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":79188000},"#162":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":309645000},"#163":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":230515000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":79130000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":309645000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":77548000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78051000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":79898000},"#164":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282507000},"#165":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":235496000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":47011000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282507000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":43791000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":43835000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":44566000},"#166":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":174217000},"#167":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":132192000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":42025000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":174217000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38151000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":41279000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-21000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-11731000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-838000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-17933000},"#168":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-35061000},"#169":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-30502000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":-4559000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-35061000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3187000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5404000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":16436000},"#170":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10974000},"#171":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":25027000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":-14053000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10974000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":62943000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":67713000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":68120000},"#172":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":277417000},"#173":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":198776000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":78641000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":277417000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":79930000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":97278000},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.08},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.06},"#174":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":36641000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":21051000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":21051000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":195223000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":49307000},"#176":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":197104000},"#177":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":147801000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":49303000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":197104000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47377000},"#178":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":92876000},"#179":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":47377000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":45499000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47147000},"#180":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187080000},"#181":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":140021000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":47059000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187080000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48676000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11","weight":4},{"ref":"#14","weight":-3}],"rule":"unaverage-quarter","value":334423000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":334321000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":333363000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":332310000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2023-12-31","value":281211630},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2023-12-31","value":281211630},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2024-09-30","value":281211630},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":334461630},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2024-12-31","value":334461630},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-03-31","value":334461630},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2025-06-30","value":334470264},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2025-09-30","value":334470264},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-12-31","value":334294245},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-12-31","value":334294245},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2026-03-31","value":332274519},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2026-06-30","value":330910687},"#182":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3604782000},"#183":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1282000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#112"},{"ref":"#183"},{"ref":"#113"}],"rule":"component-sum","value":3887846000},"#184":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":948040000},"#185":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":1,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":9000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#114"},{"ref":"#185"},{"ref":"#115"}],"rule":"component-sum","value":1024682000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":999739000},"#187":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1514000},"#188":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1514000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#118"},{"ref":"#189"},{"ref":"#121"}],"rule":"component-sum","value":1077897000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#116"},{"ref":"#187"},{"ref":"#119"}],"rule":"component-sum","value":4225926000},"#190":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1058396000},"#191":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":3,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1323000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#126"},{"ref":"#191"},{"ref":"#127"}],"rule":"component-sum","value":1146579000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":1207719000},"#193":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1374000},"#194":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":3,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1323000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":51000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#130"},{"ref":"#195"},{"ref":"#133"}],"rule":"component-sum","value":1315025000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#128"},{"ref":"#193"},{"ref":"#131"}],"rule":"component-sum","value":4833942000},"#196":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1274803000},"#197":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":3,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#138"},{"ref":"#197"},{"ref":"#139"}],"rule":"component-sum","value":1360620000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":1379631000},"#199":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#200":{"kind":"filed","concept":"BusinessCombinationAcquisitionRelatedCosts","filing":3,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#142"},{"ref":"#201"},{"ref":"#145"}],"rule":"component-sum","value":1450786000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#140"},{"ref":"#199"},{"ref":"#143"}],"rule":"component-sum","value":5511444000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.649676835920058},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.898946337401783},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-0.39377389829249476},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.9970751293423061},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3140802000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":79874000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-17416000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-85309000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.922407634501818},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.392877585528317},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-0.7683282478145126},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.9970751293423061},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3140802000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":314764000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-102096000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1130216000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-18545000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":14.680555431921233},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.538078517596581},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.2579056956939379},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":97647000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":38627000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1242121000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-26770000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.702959772802515},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.799670130151619},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.40112886153334554},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":104422000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-39186000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-25321000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.9627960826818},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.8777015121799545},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.320556279110127},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.1078386160965645},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3370755000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":96545000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":55800000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-52549000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.322654515813916},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.710210532961884},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-0.9969402949603898},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.9513530745698617},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2128845000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":65651000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-46855000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-123185000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":14.399824637814266},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.699190458341838},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.20954100895504263},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.9513530745698617},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2128845000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":364264000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-64324000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1306665000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-40338000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.16660768967141},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.980501369473693},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.384475211550947},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.0017707165599963},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2196195000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":128923000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-34041000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1393373000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-36924000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.446946027418942},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.866910015612092},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.428745872148275},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.1544941088227993},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2227079000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":135570000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-4672000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-19471000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":14.89750741340568},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.168590391478554},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":4.547511886149315},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.179615552205761},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2231339000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":137342000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":306931000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-16078000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.774140323245959},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":9.327008412394845},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":4.915001062486719},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.200393212376466},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1924888000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":149234000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":203894000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-112811000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":14.803316710413652},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":9.08977844666065},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.575940703137461},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.200393212376466},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1924888000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":551069000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-135145000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1483759000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-15590000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.713770171563942},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.795978995080699},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.9131546288333885},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.1227960077218953},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2120584000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":143098000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":51277000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1431210000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-21051000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":16.801848854749004},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.532208367480509},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.081041799895355},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.134682668707441},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2146107000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":168483000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-16954000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-44215000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.147786833227402},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.3277530925353656},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.5059658188767655},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":264983000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.770725304950423},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.799728225525517},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-1.631101623461377},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":48656000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-0.3816549660288512},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-8.26204578210489},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.8672103135545033},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-3.148413139036836},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.9585332995652},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-0.8946641128657302},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.48067272782999},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2.2264400961971766},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.3118904217864005},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.182947713153588},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.363192788205155},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-8.30712226089939},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.2054275414095077},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.4084830711065087},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":129177000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":511868000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":145024000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":149921000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":143692000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":112710000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":551344000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":177599000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":184117000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":185448000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":197569000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":744733000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":189559000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":215526000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":460206000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":97963000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4345496000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#202"}],"scale":100,"value":73.61148186536128},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4345496000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#203"}],"scale":100,"value":73.61148186536128},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4585882000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#204"}],"scale":100,"value":74.62075997594356},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4604830000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#205"}],"scale":100,"value":48.458379571015655},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4604830000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#206"}],"scale":100,"value":48.458379571015655},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4774981000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#207"}],"scale":100,"value":48.94287537479207},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4831875000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#208"}],"scale":100,"value":47.98534730306558},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4913790000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#209"}],"scale":100,"value":47.394007476917004},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":4881916000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#210"}],"scale":100,"value":45.36343927261346},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":4881916000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#211"}],"scale":100,"value":45.36343927261346},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4899481000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#212"}],"scale":100,"value":45.10185874789595},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":5078663000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#213"}],"scale":100,"value":45.78311260266727},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-35061000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"totalAssets@2023Q4"}],"scale":100,"value":-0.6087611179077271},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"totalAssets@FY2023"}],"scale":100,"value":-0.6087611179077271},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":20468000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"totalAssets@2024Q3"}],"scale":100,"value":0.337803380212327},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":10974000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":5986501500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#217"}],"scale":100,"value":0.18331240708784588},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":5986501500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#218"}],"scale":100,"value":0.18331240708784588},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":70730000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#219"},{"ref":"totalAssets@2025Q1"}],"scale":100,"value":1.0888114882927749},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":133039000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#220"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":2.0522124154539667},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":184723000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":6354201500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#222"}],"scale":100,"value":2.9071001289461784},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":277417000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":6385506000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#224"}],"scale":100,"value":4.344479513448112},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":6385506000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#225"}],"scale":100,"value":4.344479513448112},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":294404000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":6600423500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#226"},{"ref":"#227"}],"scale":100,"value":4.460380458920553},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":323969000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":6666412500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#228"},{"ref":"#229"}],"scale":100,"value":4.859720276835555},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1172870000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#230"}],"scale":100,"value":-2.9893338562671055},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1172870000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#231"}],"scale":100,"value":-2.9893338562671055},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-20143000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1167260000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#232"},{"ref":"#233"}],"scale":100,"value":-1.7256652331100182},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-13901000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1176115500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"#235"}],"scale":100,"value":-1.1819417395655443},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1169155000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"#236"}],"scale":100,"value":1.750666079347905},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1760058000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#237"}],"scale":100,"value":0.623502180041794},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1760058000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#238"}],"scale":100,"value":0.623502180041794},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1795331000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#219"},{"ref":"#239"}],"scale":100,"value":3.939663493806991},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1836055500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#220"},{"ref":"#240"}],"scale":100,"value":7.2459138626256125},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1874405000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#241"}],"scale":100,"value":9.855020659889405},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2520357500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#242"}],"scale":100,"value":11.00704959514672},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2520357500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#243"}],"scale":100,"value":11.00704959514672},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2563846000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#226"},{"ref":"#244"}],"scale":100,"value":11.482904979472245},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2633388000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#228"},{"ref":"#245"}],"scale":100,"value":12.302364862299061},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1210875000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#246"}],"scale":100,"value":-1.7342830597708268},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":412806000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#247"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":9.945986944154384},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":145186000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#248"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":13.205438036238416},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":251842000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#249"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":21.75231544061822},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":673877000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#250"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":14.76736928931006},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":199865000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":16.173932183830853},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":181745000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#252"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":13.490593067982593},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":253335000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":20.354290883935498},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":190407000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#254"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":13.507749999467933},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":825352000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":15.759530783949538},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":191269000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":13.323390833581783},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":70750000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#257"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":4.627379830379552},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2022-12-31","value":1199028000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-12-31","value":1222722000}},"quality":[{"metric":"dilutedShares","periodKey":"2023Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.687e+10 against net income -1.793e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}