{ "schema": "canli.company-reference.v1", "cik": "0001703399", "name": "Sea Limited", "selection_policy": "extended-v22", "source_url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001703399.json", "source_sha256": "9a68906218d65f8ae8709864ba76513d2267d5d2d13ffbcaea566b627de396fd", "fetched_at": "2026-09-21T17:26:03.054Z", "policy": "Latest-filed annual-report facts per unit and reporting period at capture time. Duration facts cover 300 to 400 days. This selection can include restatements and is not a point-in-time backtest dataset. Missing concepts are omitted, never zero-filled. Values retain original units and are not currency converted. Extended concepts require compatible unit shapes and at least three reporting ends with changing values within one unit. Constant or incompatible added histories are omitted.", "claim_boundary": "Public company accounting reference, not market prices, returns, an investment recommendation, or ALPHAC performance. Validate a separately constructed return series with the validation API; accounting values are not returns.", "concepts": [ { "tag": "Assets", "taxonomy": "us-gaap", "label": "Total assets", "kind": "instant", "meaning": "Resources recognized on the balance sheet. Book assets are not the market value of the business.", "observations": [ { "end": "2025-12-31", "val": 29370979000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 22625469000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 18883232000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 17002796000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 18756025000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 10455671000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 5224169000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 2192669000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 1988280000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 485775000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "Liabilities", "taxonomy": "us-gaap", "label": "Total liabilities", "kind": "instant", "meaning": "Recognized obligations at the reporting date. The definition and scope differ from interest-bearing debt.", "observations": [ { "end": "2025-12-31", "val": 16722651000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 14147893000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 12185647000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 11191972000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 11331616000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 7035432000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 4051517000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 2432124000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 1513149000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 406350000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "StockholdersEquity", "taxonomy": "us-gaap", "label": "Stockholders equity", "kind": "instant", "meaning": "The reported residual interest after liabilities. It is an accounting amount, not market capitalization.", "observations": [ { "end": "2025-12-31", "val": 12526503000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 8372335000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 6593830000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 5715705000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 7398697000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 3382912000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 1162424000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": -243139000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 469025000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": -125670000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "CashAndCashEquivalentsAtCarryingValue", "taxonomy": "us-gaap", "label": "Cash and cash equivalents", "kind": "instant", "meaning": "Cash and qualifying short-term liquid investments under the filer’s accounting policy. Restricted cash and longer-term investments may be reported separately.", "observations": [ { "end": "2025-12-31", "val": 4158920000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 2405153000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 2811056000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 6029859000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 9247762000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 6166880000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 3118988000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 1002841000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 1347361000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 170078000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" }, { "end": "2015-12-31", "val": 116203000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015Q4I", "unit": "USD" }, { "end": "2014-12-31", "val": 85996000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2014Q4I", "unit": "USD" } ] }, { "tag": "NetIncomeLoss", "taxonomy": "us-gaap", "label": "Net income or loss", "kind": "duration", "meaning": "Reported profit or loss for the period. Check the filing for attribution, exceptional items and discontinued operations before comparing companies.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 1578149000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 444321000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 150726000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -1651421000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -2046759000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -1618056000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -1462799000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -961241000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -560485000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -222867000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": -103366000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInOperatingActivities", "taxonomy": "us-gaap", "label": "Operating cash flow", "kind": "duration", "meaning": "Cash generated or used by operating activities. Working-capital timing can make this differ substantially from reported income.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 5024523000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 3277420000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 2079688000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -1055692000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 208649000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 555868000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 69865000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -495220000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -259228000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -101821000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" } ] }, { "tag": "PaymentsToAcquirePropertyPlantAndEquipment", "taxonomy": "us-gaap", "label": "Capital expenditure payments", "kind": "duration", "meaning": "Cash payments to acquire property, plant and equipment. This taxonomy concept does not capture every form of investment or acquisition.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 513809000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 318153000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 241605000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 924178000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 772177000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 336274000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 239844000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 177343000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 67361000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 16977000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 25838000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "Revenues", "taxonomy": "us-gaap", "label": "Revenue", "kind": "duration", "meaning": "Revenue under this specific accounting concept. A missing value is not zero; filers can use other revenue concepts.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 22938469000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 16819866000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 13063560000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 414190000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 345670000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 292124000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "RevenueFromContractWithCustomerExcludingAssessedTax", "taxonomy": "us-gaap", "label": "Contract revenue excluding tax", "kind": "duration", "meaning": "Revenue from customer contracts excluding assessed taxes under this specific taxonomy concept. It is not automatically comparable to older revenue tags.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 19625021000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 14733573000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 11453664000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 12449705000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 9955190000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 4375664000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 2175378000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 826968000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 414190000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 345670000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInFinancingActivities", "taxonomy": "us-gaap", "label": "Financing cash flow", "kind": "duration", "unitKind": "money", "meaning": "Net cash from financing activities, including borrowing, repayments and transactions with owners. A positive amount does not establish operating profitability.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 1623183000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 1684493000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 366011000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 400256000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 7401589000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 3733132000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 2579595000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 546628000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 1623843000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 199622000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" } ] }, { "tag": "NetCashProvidedByUsedInInvestingActivities", "taxonomy": "us-gaap", "label": "Investing cash flow", "kind": "duration", "unitKind": "money", "meaning": "Net cash from investing activities, including asset purchases, disposals and investment transactions. This differs from capital expenditure payments alone.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": -4408668000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": -5040846000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": -5804462000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -2428809000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -3767273000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -886912000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -363219000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -224528000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -118614000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -29931000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" } ] }, { "tag": "RetainedEarningsAccumulatedDeficit", "taxonomy": "us-gaap", "label": "Retained earnings or deficit", "kind": "instant", "unitKind": "money", "meaning": "Accumulated undistributed earnings or deficit at the reporting date. This balance is not cash available for distribution.", "observations": [ { "end": "2025-12-31", "val": -6577408000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": -8155264000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": -8599306000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": -8745541000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": -7201498000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": -5150958000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": -3530585000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": -2067786000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": -1106545000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": -505006000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "WeightedAverageNumberOfSharesOutstandingBasic", "taxonomy": "us-gaap", "label": "Basic weighted-average shares", "kind": "duration", "unitKind": "shares", "meaning": "Time-weighted shares used for basic earnings per share. This denominator differs from shares outstanding at a single reporting date.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 595023879, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 574966327, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 566612815, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 558119948, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 532705796, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 477264888, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 436601801, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "shares" } ] }, { "tag": "WeightedAverageNumberOfDilutedSharesOutstanding", "taxonomy": "us-gaap", "label": "Diluted weighted-average shares", "kind": "duration", "unitKind": "shares", "meaning": "Weighted-average shares used for diluted earnings per share. Potential shares are included under the applicable dilution rules, not simply added to outstanding shares.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 638227141, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 604713980, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 594405604, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 558119948, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 532705796, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 477264888, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 436601801, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "shares" } ] }, { "tag": "EarningsPerShareBasic", "taxonomy": "us-gaap", "label": "Basic earnings per share", "kind": "duration", "unitKind": "per-share", "meaning": "Reported earnings or loss per basic common share or unit. Inspect attribution, share classes and restatements before comparing periods. This is not a market return.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 2.65, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD/shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 0.77, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD/shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 0.27, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD/shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -2.96, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD/shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -3.84, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD/shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -3.39, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD/shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -3.35, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD/shares" } ] }, { "tag": "EarningsPerShareDiluted", "taxonomy": "us-gaap", "label": "Diluted earnings per share", "kind": "duration", "unitKind": "per-share", "meaning": "Reported earnings or loss per share under dilution rules. Antidilutive instruments may be excluded. A diluted value can equal the basic value without implying no potential dilution.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 2.52, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD/shares" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 0.74, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD/shares" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 0.25, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD/shares" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -2.96, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD/shares" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -3.84, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD/shares" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -3.39, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD/shares" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -3.35, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD/shares" } ] }, { "tag": "IncomeTaxExpenseBenefit", "taxonomy": "us-gaap", "label": "Income tax expense or benefit", "kind": "duration", "unitKind": "money", "meaning": "Current and deferred income tax expense or benefit for continuing operations. This accounting expense differs from cash taxes paid.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 651081000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 321168000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 262680000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 168395000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 332865000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 141640000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 85864000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 4088000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 10745000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 8546000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 11730000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "PropertyPlantAndEquipmentNet", "taxonomy": "us-gaap", "label": "Net property, plant and equipment", "kind": "instant", "unitKind": "money", "meaning": "Carrying amount of property, plant and equipment after accumulated depreciation, depletion and amortization. It is not replacement cost or market value.", "observations": [ { "end": "2025-12-31", "val": 1306837000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 1097699000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 1207698000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 1387895000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 1029963000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 386401000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 318620000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 192357000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 74348000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 31123000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "ShareBasedCompensation", "taxonomy": "us-gaap", "label": "Share-based compensation expense", "kind": "duration", "unitKind": "money", "meaning": "Reported noncash expense for share-based payment arrangements. Noncash treatment does not mean the awards have no economic cost to shareholders.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 624995000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 715839000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 685030000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 705896000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 470324000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 290246000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 117069000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 58121000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 28636000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 28841000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 20564000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "OperatingIncomeLoss", "taxonomy": "us-gaap", "label": "Operating income or loss", "kind": "duration", "unitKind": "money", "meaning": "Operating revenue less operating expenses for the reporting period. It excludes items outside the reported operating result and is not free cash flow.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 1985306000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 662152000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 224778000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": -1487508000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": -1583060000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": -1303325000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": -891232000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": -988768000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": -502356000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": -205389000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": -83060000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "AssetsCurrent", "taxonomy": "us-gaap", "label": "Current assets", "kind": "instant", "unitKind": "money", "meaning": "Assets classified as current under the normal operating cycle or one-year boundary. Not all current assets can be converted immediately into cash.", "observations": [ { "end": "2025-12-31", "val": 23249495000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 16857668000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 11773934000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 12688012000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 15135397000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 8939004000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 4410139000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 1710713000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 1720713000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 309884000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "InterestExpense", "taxonomy": "us-gaap", "label": "Interest expense", "kind": "duration", "unitKind": "money", "meaning": "Borrowing costs recognized as interest expense. This is distinct from cash interest paid and may not include every capitalized borrowing cost.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 33610000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 38341000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 41075000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 45396000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 136876000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 123843000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 48208000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 31295000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 26501000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 23000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 32000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "LiabilitiesCurrent", "taxonomy": "us-gaap", "label": "Current liabilities", "kind": "instant", "unitKind": "money", "meaning": "Obligations classified as current under the operating-cycle or one-year boundary. The balance includes more than short-term borrowing.", "observations": [ { "end": "2025-12-31", "val": 14680550000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 11296152000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 8168941000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 6935692000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 7176436000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 4636067000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 2362366000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 1186493000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 637705000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 263756000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "AccountsPayableCurrent", "taxonomy": "us-gaap", "label": "Current accounts payable", "kind": "instant", "unitKind": "money", "meaning": "Current amounts owed to suppliers for goods and services received. This is one component of current liabilities, not all accrued obligations.", "observations": [ { "end": "2025-12-31", "val": 467807000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 350021000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 342547000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 258648000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 213580000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 121637000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 69370000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 37163000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 8644000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 5990000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "Goodwill", "taxonomy": "us-gaap", "label": "Goodwill carrying amount", "kind": "instant", "unitKind": "money", "meaning": "Recognized goodwill remaining after accumulated impairment. It arises from business combinations and does not measure the current value of the company’s brand.", "observations": [ { "end": "2025-12-31", "val": 104462000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 107625000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 112782000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 230208000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 539624000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 216278000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 30952000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 30952000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 30952000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2017-07-31", "val": 30952000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2017Q2I", "unit": "USD" } ] }, { "tag": "FiniteLivedIntangibleAssetsNet", "taxonomy": "us-gaap", "label": "Net finite-lived intangible assets", "kind": "instant", "unitKind": "money", "meaning": "Finite-lived intangible assets after amortization. This excludes goodwill and should not be combined with indefinite-lived intangible assets without checking scope.", "observations": [ { "end": "2025-12-31", "val": 12210000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 27310000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 50821000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 47705000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 40006000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 39773000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 15020000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 12887000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 37333000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2017Q4I", "unit": "USD" } ] }, { "tag": "AccountsReceivableNetCurrent", "taxonomy": "us-gaap", "label": "Net current accounts receivable", "kind": "instant", "unitKind": "money", "meaning": "Current customer receivables after the allowance for credit loss. The balance is not cash collected or a guarantee of collection.", "observations": [ { "end": "2025-12-31", "val": 378047000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 306657000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 262716000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 268814000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 388308000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 362999000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 187035000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 97782000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 61846000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 35074000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "PaymentsForRepurchaseOfCommonStock", "taxonomy": "us-gaap", "label": "Common-stock repurchase payments", "kind": "duration", "unitKind": "money", "meaning": "Cash paid to reacquire common stock during the period. This is not an authorization limit or a direct measure of the net change in share count.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 14027000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 0, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 0, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" } ] }, { "tag": "OperatingExpenses", "taxonomy": "us-gaap", "label": "Operating expenses", "kind": "duration", "unitKind": "money", "meaning": "Recurring operating costs under this accounting concept, generally excluding production costs included in cost of sales. Check filing presentation before combining expense subtotals.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 8258431000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 6542936000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 5608869000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 6672785000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 5478795000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 2652230000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 1496152000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 1003526000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 589668000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 318461000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 190886000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "InventoryNet", "taxonomy": "us-gaap", "label": "Net inventory", "kind": "instant", "unitKind": "money", "meaning": "Inventory carrying amount after applicable valuation and LIFO reserves. It does not establish realizable selling proceeds or inventory turnover without other inputs.", "observations": [ { "end": "2025-12-31", "val": 222578000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025Q4I", "unit": "USD" }, { "end": "2024-12-31", "val": 143246000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024Q4I", "unit": "USD" }, { "end": "2023-12-31", "val": 125395000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023Q4I", "unit": "USD" }, { "end": "2022-12-31", "val": 109668000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2022Q4I", "unit": "USD" }, { "end": "2021-12-31", "val": 117499000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2021Q4I", "unit": "USD" }, { "end": "2020-12-31", "val": 64219000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2020Q4I", "unit": "USD" }, { "end": "2019-12-31", "val": 26932000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2019Q4I", "unit": "USD" }, { "end": "2018-12-31", "val": 37689000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2018Q4I", "unit": "USD" }, { "end": "2017-12-31", "val": 9790000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2017Q4I", "unit": "USD" }, { "end": "2016-12-31", "val": 3947000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016Q4I", "unit": "USD" } ] }, { "tag": "GrossProfit", "taxonomy": "us-gaap", "label": "Gross profit", "kind": "duration", "unitKind": "money", "meaning": "Revenue less the costs directly attributed to the goods or services sold. It precedes other operating expenses and is not net income.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 10243737000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 7205088000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 5833647000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 5185277000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 3895735000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 1348905000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 604920000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 14758000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 87312000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 113072000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 107826000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "CostOfRevenue", "taxonomy": "us-gaap", "label": "Cost of revenue", "kind": "duration", "unitKind": "money", "meaning": "Costs attributed to goods produced and sold and services provided during the period. This is not the sum of every operating expense.", "observations": [ { "start": "2024-01-01", "end": "2024-12-31", "val": 9614778000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 7229913000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 7264428000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 326878000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 232598000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 184298000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] }, { "tag": "ResearchAndDevelopmentExpense", "taxonomy": "us-gaap", "label": "Research and development expense", "kind": "duration", "unitKind": "money", "meaning": "Research and development costs recognized as expense. Capitalization policies and acquired projects can make this differ from total cash invested in development.", "observations": [ { "start": "2025-01-01", "end": "2025-12-31", "val": 1157149000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2025", "unit": "USD" }, { "start": "2024-01-01", "end": "2024-12-31", "val": 1206050000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2024", "unit": "USD" }, { "start": "2023-01-01", "end": "2023-12-31", "val": 1164126000, "accn": "0001140361-26-015366", "fy": 2025, "fp": "FY", "form": "20-F", "filed": "2026-04-17", "frame": "CY2023", "unit": "USD" }, { "start": "2022-01-01", "end": "2022-12-31", "val": 1376501000, "accn": "0001193125-25-084311", "fy": 2024, "fp": "FY", "form": "20-F", "filed": "2025-04-17", "frame": "CY2022", "unit": "USD" }, { "start": "2021-01-01", "end": "2021-12-31", "val": 831703000, "accn": "0001140361-24-022429", "fy": 2023, "fp": "FY", "form": "20-F", "filed": "2024-04-26", "frame": "CY2021", "unit": "USD" }, { "start": "2020-01-01", "end": "2020-12-31", "val": 353785000, "accn": "0001140361-23-017021", "fy": 2022, "fp": "FY", "form": "20-F", "filed": "2023-04-06", "frame": "CY2020", "unit": "USD" }, { "start": "2019-01-01", "end": "2019-12-31", "val": 156634000, "accn": "0001140361-22-015578", "fy": 2021, "fp": "FY", "form": "20-F", "filed": "2022-04-22", "frame": "CY2019", "unit": "USD" }, { "start": "2018-01-01", "end": "2018-12-31", "val": 67529000, "accn": "0001140361-21-013089", "fy": 2020, "fp": "FY", "form": "20-F", "filed": "2021-04-16", "frame": "CY2018", "unit": "USD" }, { "start": "2017-01-01", "end": "2017-12-31", "val": 29323000, "accn": "0001140361-20-008832", "fy": 2019, "fp": "FY", "form": "20-F", "filed": "2020-04-14", "frame": "CY2017", "unit": "USD" }, { "start": "2016-01-01", "end": "2016-12-31", "val": 20809000, "accn": "0001144204-19-011639", "fy": 2018, "fp": "FY", "form": "20-F", "filed": "2019-03-01", "frame": "CY2016", "unit": "USD" }, { "start": "2015-01-01", "end": "2015-12-31", "val": 17732000, "accn": "0001193125-18-113294", "fy": 2017, "fp": "FY", "form": "20-F", "filed": "2018-04-11", "frame": "CY2015", "unit": "USD" } ] } ], "source_snapshot": "/company-data/sources/9a68906218d65f8ae8709864ba76513d2267d5d2d13ffbcaea566b627de396fd.json.gz" }