{"schemaVersion":2,"ticker":"ULS","company":{"ticker":"ULS","name":"UL Solutions Inc.","exchange":"NYSE","cik":1901440,"sic":"8734","sicDescription":"Services-Testing Laboratories","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:52.962Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2022","FY2023","FY2024","FY2025"],"labels":["2022","2023","2024","2025"],"series":{"revenue":[2520000000,2678000000,2870000000,3053000000],"costOfRevenue":[1313000000,1394000000,1478000000,1543000000],"grossProfit":[1207000000,1284000000,1392000000,1510000000],"operatingExpenses":[811000000,894000000,943000000,1001000000],"operatingIncome":[412000000,368000000,462000000,522000000],"pretaxIncome":[383000000,346000000,415000000,470000000],"interestExpense":[17000000,35000000,55000000,41000000],"netIncome":[293000000,260000000,326000000,325000000],"dilutedEps":[1.47,1.3,1.62,1.6],"cash":[322000000,315000000,298000000,295000000],"currentAssets":[null,953000000,921000000,1000000000],"totalAssets":[null,2736000000,2800000000,2921000000],"currentLiabilities":[null,709000000,740000000,760000000],"totalLiabilities":[null,2058000000,1869000000,1627000000],"totalDebt":[null,904000000,742000000,491000000],"equity":[1077000000,678000000,931000000,1294000000],"operatingCashFlow":[372000000,467000000,524000000,600000000],"capex":[164000000,215000000,237000000,197000000],"depreciationAndAmortization":[135000000,154000000,172000000,188000000],"dilutedShares":[200000000,200000000,201000000,203000000],"sharesOutstanding":[200000000,200000000,200174493,201025964],"totalCosts":[2108000000,2310000000,2408000000,2531000000],"freeCashFlow":[208000000,252000000,287000000,403000000],"capexOutflow":[-164000000,-215000000,-237000000,-197000000],"grossMargin":[47.8968253968254,47.9462285287528,48.501742160278745,49.459547985587946],"operatingMargin":[16.349206349206348,13.741598207617626,16.097560975609756,17.097936455944975],"netMargin":[11.626984126984127,9.70873786407767,11.358885017421603,10.645266950540453],"ebit":[400000000,381000000,470000000,511000000],"currentRatio":[null,1.3441466854724964,1.2445945945945946,1.3157894736842106],"netDebt":[null,589000000,444000000,196000000],"fcfMargin":[8.253968253968253,9.410007468259895,10,13.200131018670161],"ebitda":[535000000,535000000,642000000,699000000],"debtToCapital":[null,57.14285714285714,44.35146443514644,27.50700280112045],"returnOnAssets":[null,9.502923976608187,11.777456647398845,11.361650061178116],"returnOnEquity":[17.189791727779408,29.629629629629626,40.522063393412054,29.213483146067414],"revenueGrowth":[null,6.26984126984127,7.169529499626592,6.376306620209049]}},"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":{"revenue":[629000000,689000000,676000000,684000000,670000000,730000000,731000000,739000000,705000000,776000000,783000000,789000000,758000000,816000000],"costOfRevenue":[335000000,352000000,344000000,363000000,351000000,364000000,373000000,390000000,365000000,394000000,389000000,397000000,377000000,399000000],"grossProfit":[294000000,337000000,332000000,321000000,319000000,366000000,358000000,349000000,340000000,382000000,394000000,392000000,381000000,417000000],"operatingExpenses":[223000000,224000000,210000000,234000000,231000000,243000000,232000000,238000000,234000000,246000000,241000000,243000000,247000000,271000000],"operatingIncome":[75000000,117000000,89000000,86000000,91000000,126000000,130000000,115000000,109000000,139000000,156000000,118000000,138000000,150000000],"pretaxIncome":[72000000,120000000,75000000,79000000,73000000,134000000,116000000,92000000,94000000,125000000,146000000,105000000,129000000,338000000],"interestExpense":[8000000,8000000,7000000,12000000,15000000,13000000,14000000,13000000,12000000,10000000,10000000,9000000,8000000,5000000],"netIncome":[55000000,94000000,53000000,58000000,56000000,101000000,88000000,81000000,67000000,91000000,100000000,67000000,92000000,246000000],"dilutedEps":[0.28,0.47,0.27,0.29,0.28,0.5,0.44,0.4,0.33,0.45,0.49,0.33,0.45,1.21],"cash":[418000000,413000000,457000000,315000000,344000000,295000000,327000000,298000000,267000000,272000000,255000000,295000000,258000000,434000000],"currentAssets":[null,null,null,953000000,1051000000,957000000,977000000,921000000,998000000,1009000000,995000000,1000000000,1047000000,1234000000],"totalAssets":[null,null,null,2736000000,2819000000,2742000000,2877000000,2800000000,2878000000,2922000000,2898000000,2921000000,2955000000,3119000000],"currentLiabilities":[null,null,null,709000000,829000000,740000000,745000000,740000000,804000000,765000000,749000000,760000000,899000000,866000000],"totalLiabilities":[null,null,null,2058000000,2136000000,1956000000,1981000000,1869000000,1894000000,1809000000,1678000000,1627000000,1619000000,1499000000],"totalDebt":[null,null,null,904000000,879000000,810000000,797000000,742000000,653000000,608000000,544000000,491000000,357000000,301000000],"equity":[1122000000,1175000000,1197000000,678000000,683000000,786000000,896000000,931000000,984000000,1113000000,1220000000,1294000000,1336000000,1620000000],"operatingCashFlow":[161000000,59000000,121000000,126000000,141000000,103000000,150000000,130000000,154000000,147000000,155000000,144000000,219000000,160000000],"capex":[63000000,50000000,43000000,59000000,57000000,56000000,66000000,58000000,51000000,42000000,46000000,58000000,69000000,69000000],"depreciationAndAmortization":[36000000,38000000,37000000,43000000,41000000,41000000,43000000,47000000,45000000,46000000,46000000,51000000,47000000,46000000],"dilutedShares":[200000000,200000000,200000000,200000000,200000000,201000000,202000000,201000000,203000000,203000000,203000000,203000000,204000000,204000000],"sharesOutstanding":[null,null,null,200000000,200000000,200006949,200016444,200174493,null,null,null,201025964,null,null],"totalCosts":[554000000,572000000,587000000,598000000,579000000,604000000,601000000,624000000,596000000,637000000,627000000,671000000,620000000,666000000],"freeCashFlow":[98000000,9000000,78000000,67000000,84000000,47000000,84000000,72000000,103000000,105000000,109000000,86000000,150000000,91000000],"capexOutflow":[-63000000,-50000000,-43000000,-59000000,-57000000,-56000000,-66000000,-58000000,-51000000,-42000000,-46000000,-58000000,-69000000,-69000000],"grossMargin":[46.74085850556439,48.91146589259797,49.112426035502956,46.92982456140351,47.61194029850746,50.136986301369866,48.97400820793434,47.22598105548038,48.226950354609926,49.22680412371135,50.31928480204342,49.68314321926489,50.263852242744065,51.10294117647059],"operatingMargin":[11.92368839427663,16.9811320754717,13.165680473372781,12.573099415204677,13.582089552238804,17.26027397260274,17.783857729138166,15.561569688768607,15.460992907801419,17.912371134020617,19.923371647509576,14.955640050697086,18.20580474934037,18.38235294117647],"netMargin":[8.744038155802862,13.642960812772134,7.840236686390532,8.47953216374269,8.358208955223882,13.835616438356164,12.038303693570452,10.960757780784844,9.50354609929078,11.72680412371134,12.77139208173691,8.491761723700888,12.137203166226913,30.14705882352941],"ebit":[80000000,128000000,82000000,91000000,88000000,147000000,130000000,105000000,106000000,135000000,156000000,114000000,137000000,343000000],"currentRatio":[null,null,null,1.3441466854724964,1.2677925211097707,1.2932432432432432,1.3114093959731543,1.2445945945945946,1.2412935323383085,1.318954248366013,1.328437917222964,1.3157894736842106,1.164627363737486,1.4249422632794457],"netDebt":[null,null,null,589000000,535000000,515000000,470000000,444000000,386000000,336000000,289000000,196000000,99000000,-133000000],"fcfMargin":[15.580286168521463,1.3062409288824384,11.538461538461538,9.7953216374269,12.53731343283582,6.438356164383562,11.49110807113543,9.742895805142084,14.609929078014183,13.530927835051546,13.92081736909323,10.899873257287707,19.788918205804748,11.151960784313726],"ebitda":[116000000,166000000,119000000,134000000,129000000,188000000,173000000,152000000,151000000,181000000,202000000,165000000,184000000,389000000],"debtToCapital":[null,null,null,57.14285714285714,56.27400768245838,50.75187969924813,47.0761961015948,44.35146443514644,39.89004276114844,35.328297501452646,30.839002267573694,27.50700280112045,21.08682811577082,15.668922436231131],"returnOnAssets":[null,null,null,9.502923976608187,9.258602341255765,9.773887673231219,10.531803962460897,11.777456647398845,11.83078813410567,11.546610169491526,11.74025974025974,11.361650061178116,12.000685753471627,16.719086243999335],"returnOnEquity":[null,null,null,29.629629629629626,28.919667590027704,27.33299337072922,28.953655040611565,40.522063393412054,40.43191361727654,34.4391785150079,32.04158790170133,29.213483146067414,30.17241379310345,36.95572630808635],"revenueGrowth":[null,null,null,null,6.518282988871227,5.950653120464433,8.136094674556205,8.040935672514626,5.223880597014929,6.301369863013706,7.113543091655261,6.765899864682012,7.5177304964539005,5.154639175257736]}},"filings":[{"accn":"0001901440-25-000012","filed":"2025-02-20","form":"10-K"},{"accn":"0001628280-24-024348","filed":"2024-05-20","form":"10-Q"},{"accn":"0001901440-24-000012","filed":"2024-07-31","form":"10-Q"},{"accn":"0001901440-24-000023","filed":"2024-11-05","form":"10-Q"},{"accn":"0001901440-26-000005","filed":"2026-02-19","form":"10-K"},{"accn":"0001901440-25-000019","filed":"2025-05-06","form":"10-Q"},{"accn":"0001901440-25-000030","filed":"2025-08-05","form":"10-Q"},{"accn":"0001901440-25-000047","filed":"2025-11-04","form":"10-Q"},{"accn":"0001901440-26-000012","filed":"2026-05-05","form":"10-Q"},{"accn":"0001901440-26-000023","filed":"2026-08-04","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2520000000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2520000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":629000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":629000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":689000000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":689000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":676000000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":676000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2678000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1994000000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":684000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":684000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":2678000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":670000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":670000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":730000000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":730000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":731000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":731000000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2870000000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2131000000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":739000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":739000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2870000000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":705000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":705000000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":776000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":776000000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":783000000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":783000000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3053000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2264000000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":789000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":789000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":3053000000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":758000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":758000000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":816000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":816000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1313000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":335000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":352000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":344000000},"#21":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1394000000},"#22":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1031000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":363000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1394000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":351000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":364000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":373000000},"#23":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1478000000},"#24":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1088000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":390000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1478000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":365000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":394000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":389000000},"#25":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1543000000},"#26":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1146000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":397000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1543000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":377000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":399000000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":1207000000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":294000000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":337000000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":332000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":321000000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1284000000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":319000000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":366000000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":358000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":349000000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1392000000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":340000000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":382000000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":394000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":392000000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1510000000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":381000000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":417000000},"#27":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":795000000},"#28":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28"}],"rule":"component-sum","value":811000000},"#29":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":219000000},"#30":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"}],"rule":"component-sum","value":223000000},"#31":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":220000000},"#32":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32"}],"rule":"component-sum","value":224000000},"#33":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":206000000},"#34":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34"}],"rule":"component-sum","value":210000000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":875000000},"#36":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":644000000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":231000000},"#38":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":15000000},"#39":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12000000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#40"}],"rule":"component-sum","value":234000000},"#41":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#41"},{"ref":"#38"}],"rule":"component-sum","value":894000000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":228000000},"#43":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":231000000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":240000000},"#45":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"component-sum","value":243000000},"#46":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":228000000},"#47":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47"}],"rule":"component-sum","value":232000000},"#48":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":931000000},"#49":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":696000000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":235000000},"#51":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13000000},"#52":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10000000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#53"}],"rule":"component-sum","value":238000000},"#54":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#54"},{"ref":"#51"}],"rule":"component-sum","value":943000000},"#55":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":232000000},"#56":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-1000000},"#57":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56"},{"ref":"#57"}],"rule":"component-sum","value":234000000},"#58":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":244000000},"#59":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-1000000},"#60":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59"},{"ref":"#60"}],"rule":"component-sum","value":246000000},"#61":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":238000000},"#62":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"}],"rule":"component-sum","value":241000000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":953000000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":714000000},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":239000000},"#66":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13000000},"#67":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9000000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#68"}],"rule":"component-sum","value":243000000},"#69":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":35000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#69"},{"ref":"#66"}],"rule":"component-sum","value":1001000000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":243000000},"#71":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"#72":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"},{"ref":"#72"}],"rule":"component-sum","value":247000000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":267000000},"#74":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":0},"#75":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"},{"ref":"#75"}],"rule":"component-sum","value":271000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":412000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":75000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":117000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":89000000},"#76":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":368000000},"#77":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":282000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":86000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":368000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":91000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":126000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":130000000},"#78":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":462000000},"#79":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":347000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":115000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":462000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":109000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":139000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":156000000},"#80":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":522000000},"#81":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":404000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":522000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":138000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":150000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":383000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":72000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":120000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":75000000},"#82":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":346000000},"#83":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":267000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":79000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":346000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":73000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":134000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":116000000},"#84":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":415000000},"#85":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":323000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":92000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":415000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":94000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":125000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":146000000},"#86":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":470000000},"#87":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":365000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":105000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":470000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":129000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":338000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":17000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":8000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":8000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":7000000},"#88":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35000000},"#89":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":23000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":12000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":13000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":14000000},"#90":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":55000000},"#91":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":42000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":55000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":12000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":10000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":10000000},"#92":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":41000000},"#93":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":32000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":41000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":293000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":55000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":94000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":53000000},"#94":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":260000000},"#95":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":202000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":260000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":56000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":101000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":88000000},"#96":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":326000000},"#97":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":245000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":81000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":326000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":67000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":91000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":100000000},"#98":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":325000000},"#99":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":258000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":67000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":325000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":92000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":246000000},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":1.47},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.28},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.47},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.27},"#100":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.3},"#101":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":200000000},"#102":{"kind":"computed","op":"product","terms":[{"ref":"#100"},{"ref":"#101"}],"value":260000000},"#103":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.01},"#104":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":200000000},"#105":{"kind":"computed","op":"product","terms":[{"ref":"#103"},{"ref":"#104"}],"value":202000000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#105","weight":-1}],"value":58000000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#101","weight":4},{"ref":"#104","weight":-3}],"rule":"unaverage-quarter","value":200000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"per-share-quarter","value":0.29},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.3},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.28},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.5},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.44},"#108":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.62},"#109":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":201000000},"#110":{"kind":"computed","op":"product","terms":[{"ref":"#108"},{"ref":"#109"}],"value":325620000},"#111":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.22},"#112":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":201000000},"#113":{"kind":"computed","op":"product","terms":[{"ref":"#111"},{"ref":"#112"}],"value":245220000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#113","weight":-1}],"value":80400000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#109","weight":4},{"ref":"#112","weight":-3}],"rule":"unaverage-quarter","value":201000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"per-share-quarter","value":0.4},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.62},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.33},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.45},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.49},"#116":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.6},"#117":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":203000000},"#118":{"kind":"computed","op":"product","terms":[{"ref":"#116"},{"ref":"#117"}],"value":324800000},"#119":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.27},"#120":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":203000000},"#121":{"kind":"computed","op":"product","terms":[{"ref":"#119"},{"ref":"#120"}],"value":257810000},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121","weight":-1}],"value":66990000},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"#117","weight":4},{"ref":"#120","weight":-3}],"rule":"unaverage-quarter","value":203000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"per-share-quarter","value":0.33},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.6},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.45},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.21},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":315000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2023-12-31","value":315000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2024-03-31","value":344000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2024-06-30","value":295000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-09-30","value":327000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-12-31","value":298000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2024-12-31","value":298000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2025-03-31","value":267000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2025-06-30","value":272000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2025-09-30","value":255000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":295000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":295000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2026-03-31","value":258000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-06-30","value":434000000},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2022-12-31","value":322000000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2023-03-31","value":418000000},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2023-06-30","value":413000000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2023-09-30","value":457000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":953000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":953000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2024-03-31","value":1051000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2024-06-30","value":957000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-09-30","value":977000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":921000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":921000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":998000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":1009000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2025-09-30","value":995000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1000000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1000000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2026-03-31","value":1047000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":1234000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":2736000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2023-12-31","value":2736000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2024-03-31","value":2819000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2024-06-30","value":2742000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2024-09-30","value":2877000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":2800000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":2800000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-03-31","value":2878000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-06-30","value":2922000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2025-09-30","value":2898000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":2921000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":2921000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2026-03-31","value":2955000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-06-30","value":3119000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":709000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":709000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2024-03-31","value":829000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2024-06-30","value":740000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-09-30","value":745000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":740000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":740000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":804000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":765000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2025-09-30","value":749000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":760000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":760000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2026-03-31","value":899000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":866000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-12-31","value":2058000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2023-12-31","value":2058000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2024-03-31","value":2136000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2024-06-30","value":1956000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2024-09-30","value":1981000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":1869000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":1869000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-03-31","value":1894000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-06-30","value":1809000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2025-09-30","value":1678000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":1627000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":1627000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2026-03-31","value":1619000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-06-30","value":1499000000},"#124":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2023-12-31","value":904000000},"#125":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":904000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":904000000},"#126":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2024-03-31","value":867000000},"#127":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2024-03-31","value":12000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":879000000},"#128":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2024-06-30","value":785000000},"#129":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2024-06-30","value":25000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":810000000},"#130":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2024-09-30","value":760000000},"#131":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2024-09-30","value":37000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":797000000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2024-12-31","value":692000000},"#133":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":50000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":742000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":742000000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-03-31","value":653000000},"#135":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":0},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":653000000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2025-06-30","value":608000000},"#137":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":0},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":608000000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2025-09-30","value":544000000},"#139":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2025-09-30","value":0},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":544000000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2025-12-31","value":491000000},"#141":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":491000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":491000000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2026-03-31","value":357000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":357000000},"#143":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2026-06-30","value":301000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":301000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2022-12-31","value":1077000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2023-03-31","value":1122000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-06-30","value":1175000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2023-09-30","value":1197000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-12-31","value":678000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2023-12-31","value":678000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2024-03-31","value":683000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-06-30","value":786000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2024-09-30","value":896000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2024-12-31","value":931000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2024-12-31","value":931000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-03-31","value":984000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-06-30","value":1113000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2025-09-30","value":1220000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-12-31","value":1294000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2025-12-31","value":1294000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2026-03-31","value":1336000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2026-06-30","value":1620000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":372000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161000000},"#144":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":220000000},"#145":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":59000000},"#146":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":341000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":121000000},"#147":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":467000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":467000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":141000000},"#148":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":244000000},"#149":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":141000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":103000000},"#150":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":394000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":150000000},"#151":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":130000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":524000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154000000},"#152":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":301000000},"#153":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":147000000},"#154":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":456000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":155000000},"#155":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":600000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":144000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":600000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":219000000},"#156":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":379000000},"#157":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":219000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":160000000},"#158":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":164000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":164000000},"#159":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":63000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":63000000},"#160":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":113000000},"#161":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":50000000},"#162":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":156000000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":43000000},"#164":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":215000000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":59000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":59000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":215000000},"#166":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":57000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":57000000},"#167":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":113000000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":56000000},"#169":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":179000000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":66000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":66000000},"#171":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":237000000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":58000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":237000000},"#173":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":51000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":51000000},"#174":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":93000000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":42000000},"#176":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":139000000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":46000000},"#178":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":197000000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":58000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":197000000},"#180":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":69000000},"#181":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":138000000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":69000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":69000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":135000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36000000},"#183":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":74000000},"#184":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36000000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":38000000},"#185":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":111000000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"#186":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":154000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":154000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41000000},"#187":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":82000000},"#188":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41000000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":41000000},"#189":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":125000000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"#190":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":172000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":47000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":172000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":45000000},"#191":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":91000000},"#192":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":45000000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"#193":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":137000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"#194":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":188000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":51000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":188000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":47000000},"#195":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":93000000},"#196":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":47000000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":200000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":200000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":200000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":200000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101","weight":4},{"ref":"#104","weight":-3}],"rule":"unaverage-quarter","value":200000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":200000000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":200000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":201000000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":202000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109","weight":4},{"ref":"#112","weight":-3}],"rule":"unaverage-quarter","value":201000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":201000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":203000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":203000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":203000000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117","weight":4},{"ref":"#120","weight":-3}],"rule":"unaverage-quarter","value":203000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":203000000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":204000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":204000000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2022-12-31","value":200000000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2023-12-31","value":200000000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2023-12-31","value":200000000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2024-03-31","value":200000000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2024-06-30","value":200006949},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2024-09-30","value":200016444},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":200174493},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":200174493},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":201025964},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2025-12-31","value":201025964},"#197":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":37000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#35"},{"ref":"#197"},{"ref":"#41"}],"rule":"component-sum","value":2310000000},"#198":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#48"},{"ref":"#198"},{"ref":"#54"}],"rule":"component-sum","value":2408000000},"#199":{"kind":"filed","concept":"GoodwillImpairmentLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#63"},{"ref":"#199"},{"ref":"#69"}],"rule":"component-sum","value":2531000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":208000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":2108000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-164000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":47.8968253968254},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":16.349206349206348},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.626984126984127},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":400000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":98000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":554000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-63000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":46.74085850556439},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.92368839427663},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.744038155802862},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":80000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":9000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":572000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-50000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":48.91146589259797},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.9811320754717},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.642960812772134},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":128000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":78000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":587000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-43000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":49.112426035502956},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.165680473372781},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.840236686390532},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":82000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":67000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":598000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-59000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":46.92982456140351},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.573099415204677},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.47953216374269},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.3441466854724964},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":589000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":91000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":252000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-215000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":47.9462285287528},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":13.741598207617626},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.70873786407767},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.3441466854724964},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":589000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":381000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":84000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":579000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-57000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":47.61194029850746},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.582089552238804},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.358208955223882},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.2677925211097707},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":535000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":88000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":47000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":604000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-56000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":50.136986301369866},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":17.26027397260274},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.835616438356164},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.2932432432432432},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":515000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":147000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":84000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":601000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-66000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":48.97400820793434},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":17.783857729138166},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.038303693570452},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.3114093959731543},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":470000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":130000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":72000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":624000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-58000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":47.22598105548038},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.561569688768607},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.960757780784844},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.2445945945945946},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":444000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":105000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":287000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-237000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":48.501742160278745},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.097560975609756},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.358885017421603},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.2445945945945946},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":444000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":470000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":103000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":596000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-51000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":48.226950354609926},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.460992907801419},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.50354609929078},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.2412935323383085},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":386000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":106000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":105000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":637000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-42000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":49.22680412371135},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.912371134020617},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.72680412371134},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.318954248366013},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":336000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":135000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":109000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":627000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-46000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":50.31928480204342},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.923371647509576},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.77139208173691},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.328437917222964},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":289000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":156000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":86000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":671000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-58000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":49.68314321926489},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.955640050697086},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.491761723700888},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.3157894736842106},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":196000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":114000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":403000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-197000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":49.459547985587946},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.097936455944975},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.645266950540453},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.3157894736842106},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":196000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":511000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":150000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":620000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-69000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":50.263852242744065},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.20580474934037},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.137203166226913},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.164627363737486},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":99000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":137000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":91000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":666000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-69000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":51.10294117647059},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.38235294117647},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":30.14705882352941},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.4249422632794457},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-133000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":343000000},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.253968253968253},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.580286168521463},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.3062409288824384},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.538461538461538},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":9.7953216374269},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.410007468259895},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.53731343283582},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.438356164383562},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":11.49110807113543},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":9.742895805142084},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.609929078014183},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":13.530927835051546},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.92081736909323},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.899873257287707},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.200131018670161},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":19.788918205804748},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.151960784313726},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":535000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":116000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":166000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":119000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":134000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":535000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":129000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":188000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":173000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":152000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":642000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":151000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":181000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":202000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":165000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":699000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":184000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":389000000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1582000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#200"}],"scale":100,"value":57.14285714285714},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1582000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#201"}],"scale":100,"value":57.14285714285714},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1562000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#202"}],"scale":100,"value":56.27400768245838},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1596000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#203"}],"scale":100,"value":50.75187969924813},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1693000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#204"}],"scale":100,"value":47.0761961015948},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1673000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#205"}],"scale":100,"value":44.35146443514644},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1673000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#206"}],"scale":100,"value":44.35146443514644},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1637000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#207"}],"scale":100,"value":39.89004276114844},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1721000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#208"}],"scale":100,"value":35.328297501452646},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1764000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#209"}],"scale":100,"value":30.839002267573694},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1785000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#210"}],"scale":100,"value":27.50700280112045},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1785000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#211"}],"scale":100,"value":27.50700280112045},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1693000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#212"}],"scale":100,"value":21.08682811577082},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1921000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#213"}],"scale":100,"value":15.668922436231131},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":260000000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"totalAssets@2023Q4"}],"scale":100,"value":9.502923976608187},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"totalAssets@FY2023"}],"scale":100,"value":9.502923976608187},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":261000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"totalAssets@2024Q1"}],"scale":100,"value":9.258602341255765},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":268000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"totalAssets@2024Q2"}],"scale":100,"value":9.773887673231219},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":303000000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#217"},{"ref":"totalAssets@2024Q3"}],"scale":100,"value":10.531803962460897},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":326000000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2768000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#219"}],"scale":100,"value":11.777456647398845},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2768000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#220"}],"scale":100,"value":11.777456647398845},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":337000000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2848500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#222"}],"scale":100,"value":11.83078813410567},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":327000000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2832000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#224"}],"scale":100,"value":11.546610169491526},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":339000000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2887500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"#226"}],"scale":100,"value":11.74025974025974},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":325000000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2860500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"#228"}],"scale":100,"value":11.361650061178116},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2860500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#229"}],"scale":100,"value":11.361650061178116},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":350000000},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2916500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#230"},{"ref":"#231"}],"scale":100,"value":12.000685753471627},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":505000000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3020500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#232"},{"ref":"#233"}],"scale":100,"value":16.719086243999335},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1704500000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#234"}],"scale":100,"value":17.189791727779408},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":877500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#235"}],"scale":100,"value":29.629629629629626},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":877500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#236"}],"scale":100,"value":29.629629629629626},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":902500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#215"},{"ref":"#237"}],"scale":100,"value":28.919667590027704},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":980500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#238"}],"scale":100,"value":27.33299337072922},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1046500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#217"},{"ref":"#239"}],"scale":100,"value":28.953655040611565},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":804500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#240"}],"scale":100,"value":40.522063393412054},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":804500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#241"}],"scale":100,"value":40.522063393412054},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":833500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#242"}],"scale":100,"value":40.43191361727654},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":949500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#223"},{"ref":"#243"}],"scale":100,"value":34.4391785150079},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1058000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#225"},{"ref":"#244"}],"scale":100,"value":32.04158790170133},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1112500000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"#245"}],"scale":100,"value":29.213483146067414},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1112500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#246"}],"scale":100,"value":29.213483146067414},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1160000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#230"},{"ref":"#247"}],"scale":100,"value":30.17241379310345},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1366500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#232"},{"ref":"#248"}],"scale":100,"value":36.95572630808635},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":158000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#249"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":6.26984126984127},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":41000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#250"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":6.518282988871227},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":41000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#251"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":5.950653120464433},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":55000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#252"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":8.136094674556205},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":55000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.040935672514626},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":192000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#254"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":7.169529499626592},"#255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":35000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#255"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.223880597014929},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":46000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#256"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":6.301369863013706},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":52000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#257"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.113543091655261},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":50000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#258"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.765899864682012},"#259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":183000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#259"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":6.376306620209049},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":53000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#260"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":7.5177304964539005},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":40000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#261"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":5.154639175257736},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2021-12-31","value":2332000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2022-12-31","value":1077000000}},"quality":[]}