{"schemaVersion":2,"ticker":"VSNT","company":{"ticker":"VSNT","name":"Versant Media Group, Inc.","exchange":"Nasdaq","cik":2067876,"sic":"4833","sicDescription":"Television Broadcasting Stations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:53.675Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2023","FY2024","FY2025"],"labels":["2023","2024","2025"],"series":{"revenue":[7445000000,7062000000,6688000000],"costOfRevenue":[3154000000,3064000000,2937000000],"grossProfit":[4291000000,3998000000,3751000000],"operatingExpenses":[2155000000,2093000000,2412000000],"operatingIncome":[2069000000,1841000000,1272000000],"pretaxIncome":[2069000000,1843000000,1228000000],"interestExpense":[0,0,13000000],"netIncome":[1539000000,1363000000,930000000],"cash":[23000000,8000000,55000000],"currentAssets":[null,1318000000,2502000000],"totalAssets":[null,12049000000,12333000000],"currentLiabilities":[null,590000000,622000000],"totalLiabilities":[null,1134000000,1931000000],"totalDebt":[null,0,983000000],"equity":[11677000000,10915000000,10402000000],"operatingCashFlow":[2428000000,2211000000,2022000000],"capex":[56000000,54000000,167000000],"totalCosts":[5375000000,5220000000,5416000000],"freeCashFlow":[2372000000,2157000000,1855000000],"capexOutflow":[-56000000,-54000000,-167000000],"grossMargin":[57.63599731363331,56.61285754743699,56.085526315789465],"operatingMargin":[27.790463398253863,26.069102237326536,19.019138755980862],"netMargin":[20.671591672263265,19.30048145001416,13.905502392344498],"ebit":[2069000000,1843000000,1241000000],"currentRatio":[null,2.233898305084746,4.022508038585209],"netDebt":[null,-8000000,928000000],"fcfMargin":[31.86030893216924,30.54375531011045,27.736244019138756],"debtToCapital":[null,0,8.634167764602548],"returnOnAssets":[null,11.312142086480206,7.628578459519318],"returnOnEquity":[13.179755074077246,12.066218130311615,8.72543040765586],"revenueGrowth":[null,-5.144392209536597,-5.29595015576324]}},"quarterly":{"keys":["2025Q1","2025Q2","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '25","Q2 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[1706000000,1708000000,null,1687000000,1644000000],"costOfRevenue":[654000000,700000000,null,638000000,650000000],"grossProfit":[1052000000,1008000000,null,1049000000,994000000],"operatingExpenses":[307000000,355000000,null,351000000,369000000],"operatingIncome":[499000000,410000000,null,442000000,367000000],"pretaxIncome":[499000000,409000000,null,398000000,323000000],"interestExpense":[0,0,null,52000000,52000000],"netIncome":[367000000,302000000,null,286000000,211000000],"dilutedEps":[2.55,2.09,null,1.99,1.49],"cash":[5000000,4000000,55000000,1193000000,1478000000],"currentAssets":[null,null,2502000000,2650000000,2937000000],"totalAssets":[null,null,12333000000,12506000000,12740000000],"currentLiabilities":[null,null,622000000,1140000000,1234000000],"totalLiabilities":[null,null,1931000000,4361000000,4516000000],"totalDebt":[null,null,983000000,2952000000,2954000000],"equity":[10834000000,10577000000,10402000000,8145000000,8224000000],"operatingCashFlow":[478000000,635000000,null,585000000,382000000],"capex":[21000000,42000000,null,27000000,32000000],"dilutedShares":[144169000,144169000,null,143409000,141300000],"totalCosts":[1207000000,1298000000,null,1245000000,1277000000],"freeCashFlow":[457000000,593000000,null,558000000,350000000],"capexOutflow":[-21000000,-42000000,null,-27000000,-32000000],"grossMargin":[61.66471277842908,59.01639344262295,null,62.18138707765264,60.46228710462287],"operatingMargin":[29.24970691676436,24.004683840749415,null,26.200355660936577,22.32360097323601],"netMargin":[21.512309495896833,17.681498829039814,null,16.953171310017783,12.8345498783455],"ebit":[499000000,409000000,null,450000000,375000000],"currentRatio":[null,null,4.022508038585209,2.324561403508772,2.380064829821718],"netDebt":[null,null,928000000,1759000000,1476000000],"fcfMargin":[26.787807737397422,34.71896955503513,null,33.07646710136336,21.289537712895378],"debtToCapital":[null,null,8.634167764602548,26.60178426601784,26.426910001789228],"revenueGrowth":[null,null,null,-1.1137162954279023,-3.74707259953162]}},"filings":[{"accn":"0002067876-26-000010","filed":"2026-03-03","form":"10-K"},{"accn":"0002067876-26-000027","filed":"2026-05-14","form":"10-Q"},{"accn":"0002067876-26-000040","filed":"2026-08-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7445000000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":7445000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":7062000000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":7062000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1706000000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1706000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1708000000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1708000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6688000000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":6688000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1687000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1687000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1644000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1644000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3154000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3064000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":654000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":700000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2937000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":638000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":650000000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":4291000000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":3998000000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":1052000000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":1008000000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":3751000000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":1049000000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":994000000},"#7":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1231000000},"#8":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":924000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8"}],"rule":"component-sum","value":2155000000},"#9":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1167000000},"#10":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":926000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10"}],"rule":"component-sum","value":2093000000},"#11":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":307000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":307000000},"#12":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":355000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":355000000},"#13":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1469000000},"#14":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":943000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14"}],"rule":"component-sum","value":2412000000},"#15":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":351000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":351000000},"#16":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":369000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":369000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2069000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1841000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":499000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":410000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1272000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":442000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":367000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2069000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1843000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":499000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":409000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1228000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":398000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":323000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":52000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":52000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1539000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1363000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":367000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":302000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":930000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":286000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":211000000},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.55},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.09},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.99},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.49},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2024-12-31","value":8000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-12-31","value":55000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2025-12-31","value":55000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2026-03-31","value":1193000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2026-06-30","value":1478000000},"cash@FY2023":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2023-12-31","value":23000000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2025-03-31","value":5000000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2025-06-30","value":4000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":1318000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-12-31","value":2502000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2025-12-31","value":2502000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2026-03-31","value":2650000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2026-06-30","value":2937000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2024-12-31","value":12049000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-12-31","value":12333000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2025-12-31","value":12333000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2026-03-31","value":12506000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2026-06-30","value":12740000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2024-12-31","value":590000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-12-31","value":622000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2025-12-31","value":622000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2026-03-31","value":1140000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2026-06-30","value":1234000000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":1134000000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":1931000000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":4361000000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":4516000000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":1931000000},"#17":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":0},"#18":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2025-12-31","value":983000000},"#19":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":983000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":983000000},"#20":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2026-03-31","value":2869000000},"#21":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2026-03-31","value":83000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"}],"rule":"component-sum","value":2952000000},"#22":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2026-06-30","value":2841000000},"#23":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2026-06-30","value":113000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":2954000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2023-12-31","value":11677000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2024-12-31","value":10915000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-03-31","value":10834000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-06-30","value":10577000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-12-31","value":10402000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2025-12-31","value":10402000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2026-03-31","value":8145000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2026-06-30","value":8224000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2428000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2211000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":478000000},"#24":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1113000000},"#25":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":478000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":635000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2022000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":585000000},"#26":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":967000000},"#27":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":585000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":382000000},"#28":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":56000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":56000000},"#29":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":54000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":54000000},"#30":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":21000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":21000000},"#31":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":63000000},"#32":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":42000000},"#33":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":167000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":167000000},"#34":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":27000000},"#35":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":59000000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":32000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":144169000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":144169000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":143409000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":141300000},"#37":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5375000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":5375000000},"#38":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5220000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":5220000000},"#39":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1207000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1207000000},"#40":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1298000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1298000000},"#41":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5416000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":5416000000},"#42":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1245000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":1245000000},"#43":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1277000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1277000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":2372000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-56000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":57.63599731363331},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":27.790463398253863},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.671591672263265},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":2069000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":2157000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-54000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":56.61285754743699},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":26.069102237326536},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.30048145001416},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.233898305084746},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-8000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1843000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":457000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-21000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":61.66471277842908},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":29.24970691676436},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.512309495896833},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":499000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":593000000},"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":59.01639344262295},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":24.004683840749415},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.681498829039814},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":409000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1855000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-167000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":56.085526315789465},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":19.019138755980862},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.905502392344498},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":4.022508038585209},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":928000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1241000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":558000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-27000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":62.18138707765264},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":26.200355660936577},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.953171310017783},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.324561403508772},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1759000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":450000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":350000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-32000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":60.46228710462287},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":22.32360097323601},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.8345498783455},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.380064829821718},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1476000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":375000000},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":4.022508038585209},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":928000000},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":31.86030893216924},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":30.54375531011045},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":26.787807737397422},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":34.71896955503513},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":27.736244019138756},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":33.07646710136336},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":21.289537712895378},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":10915000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#44"}],"scale":100,"value":0},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":11385000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#45"}],"scale":100,"value":8.634167764602548},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":11097000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#46"}],"scale":100,"value":26.60178426601784},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":11178000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#47"}],"scale":100,"value":26.426910001789228},"#48":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":11385000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#48"}],"scale":100,"value":8.634167764602548},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"totalAssets@FY2024"}],"scale":100,"value":11.312142086480206},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":12191000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#49"}],"scale":100,"value":7.628578459519318},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"equity@FY2023"}],"scale":100,"value":13.179755074077246},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":11296000000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#50"}],"scale":100,"value":12.066218130311615},"#51":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":10658500000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#51"}],"scale":100,"value":8.72543040765586},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-383000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#52"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-5.144392209536597},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-374000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#53"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-5.29595015576324},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-19000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#54"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-1.1137162954279023},"#55":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-64000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#55"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-3.74707259953162}},"quality":[]}