{
  "ticker": "VST",
  "name": "Vistra Corp.",
  "cik": "0001692819",
  "sic": "4911",
  "sic_description": "Electric Services",
  "source": "SEC XBRL companyfacts",
  "source_url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001692819.json",
  "as_of": "2026-02-27",
  "note": "Verified SEC companyfacts-derived facts; derived metrics (margins, ratios, free cash flow) are computed from those facts. Descriptive data, not investment advice.",
  "annual": [
    {
      "metric_id": "revenue",
      "label": "Revenue",
      "concept": "Revenues",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:Revenues"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 5430000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 9144000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 11809000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 11443000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 12077000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 13728000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 14779000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 17224000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 17738000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "net_income",
      "label": "Net income",
      "concept": "NetIncomeLoss",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:NetIncomeLoss"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": -254000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": -54000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 928000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 636000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -1274000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -1227000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 1493000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 2659000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 944000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "operating_income",
      "label": "Operating income",
      "concept": "OperatingIncomeLoss",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:OperatingIncomeLoss"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 198000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 491000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 1993000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 1519000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -1515000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -1177000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 2661000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 4081000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 1906000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "eps_diluted",
      "label": "Diluted EPS",
      "concept": "EarningsPerShareDiluted",
      "unit": "USD/shares",
      "derived": false,
      "source_concepts": [
        "us-gaap:EarningsPerShareDiluted"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": -0.59,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": -0.11,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 1.86,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 1.3,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -2.69,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -3.26,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 3.58,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 7.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 2.18,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "operating_cash_flow",
      "label": "Operating cash flow",
      "concept": "NetCashProvidedByUsedInOperatingActivities",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:NetCashProvidedByUsedInOperatingActivities"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 1386000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 1471000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 2736000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 3337000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -206000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 485000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 5453000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 4563000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 4070000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "capex",
      "label": "Capital expenditures",
      "concept": "PaymentsToAcquirePropertyPlantAndEquipment",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:PaymentsToAcquirePropertyPlantAndEquipment"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 114000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 530000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 713000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 1259000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 1033000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 1301000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 1676000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 2078000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 2752000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "dividends_paid",
      "label": "Dividends paid",
      "concept": "PaymentsOfDividendsCommonStock",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:PaymentsOfDividendsCommonStock"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 0.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 0.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 243000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 266000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 290000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 302000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 313000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 305000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 306000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "share_buybacks",
      "label": "Share buybacks",
      "concept": "PaymentsForRepurchaseOfCommonStock",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:PaymentsForRepurchaseOfCommonStock"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 0.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 763000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 656000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 0.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 471000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 1949000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 1245000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 1266000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 1028000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "assets",
      "label": "Assets",
      "concept": "Assets",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:Assets"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 26024000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 26616000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 25208000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 29683000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 32787000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 32966000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 37770000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 41550000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "liabilities",
      "label": "Liabilities",
      "concept": "Liabilities",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:Liabilities"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 18157000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 18656000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 16847000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 21391000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 27869000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 27644000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 32187000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 36440000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "equity",
      "label": "Stockholders' equity",
      "concept": "StockholdersEquity",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:StockholdersEquity"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 7863000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 7959000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 8371000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 8291000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 4902000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 5307000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 5570000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 5097000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "cash",
      "label": "Cash and cash equivalents",
      "concept": "CashAndCashEquivalentsAtCarryingValue",
      "unit": "USD",
      "derived": false,
      "source_concepts": [
        "us-gaap:CashAndCashEquivalentsAtCarryingValue"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 636000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 300000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 406000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 1325000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 455000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 3485000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 1188000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 785000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "free_cash_flow",
      "label": "Free cash flow",
      "concept": "NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment",
      "unit": "USD",
      "derived": true,
      "source_concepts": [
        "us-gaap:NetCashProvidedByUsedInOperatingActivities",
        "us-gaap:PaymentsToAcquirePropertyPlantAndEquipment"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 1272000000.0,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 941000000.0,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 2023000000.0,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 2078000000.0,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -1239000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -816000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 3777000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 2485000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 1318000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "net_margin",
      "label": "Net margin",
      "concept": "NetIncomeLoss / Revenues",
      "unit": "Percent",
      "derived": true,
      "source_concepts": [
        "us-gaap:NetIncomeLoss",
        "us-gaap:Revenues"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": -4.677716390423573,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": -0.5905511811023622,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 7.858413074773478,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 5.5579830464039155,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -10.54897739504844,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -8.937937062937063,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 10.102172000811963,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 15.437761263353462,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 5.321907768632315,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "operating_margin",
      "label": "Operating margin",
      "concept": "OperatingIncomeLoss / Revenues",
      "unit": "Percent",
      "derived": true,
      "source_concepts": [
        "us-gaap:OperatingIncomeLoss",
        "us-gaap:Revenues"
      ],
      "points": [
        {
          "fiscal_year": 2017,
          "period_end": "2017-12-31",
          "value": 3.6464088397790055,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 5.369641294838146,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 16.87695825218054,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 13.2744909551691,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -12.544506085948498,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -8.573717948717949,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 18.00527775898234,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 23.69368323269856,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 10.74529259217499,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "roe",
      "label": "Return on equity",
      "concept": "NetIncomeLoss / StockholdersEquity",
      "unit": "Percent",
      "derived": true,
      "source_concepts": [
        "us-gaap:NetIncomeLoss",
        "us-gaap:StockholdersEquity"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": -0.6867607783288822,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 11.659756250785275,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 7.597658583203919,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -15.366059582680014,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -25.03059975520196,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 28.132654983983418,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 47.73788150807899,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 18.520698450068668,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "roa",
      "label": "Return on assets",
      "concept": "NetIncomeLoss / Assets",
      "unit": "Percent",
      "derived": true,
      "source_concepts": [
        "us-gaap:NetIncomeLoss",
        "us-gaap:Assets"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": -0.2075007685213649,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 3.486624586714758,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 2.5230085687083466,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": -4.292019000774854,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": -3.742336901820844,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 4.528908572468604,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 7.039978819168652,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 2.271961492178099,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "liabilities_to_equity",
      "label": "Liabilities / equity",
      "concept": "Liabilities / StockholdersEquity",
      "unit": "Ratio",
      "derived": true,
      "source_concepts": [
        "us-gaap:Liabilities",
        "us-gaap:StockholdersEquity"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 2.30916952816991,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 2.344013066968212,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 2.0125433042647236,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 2.5800265347967675,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 5.685230518155855,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 5.2089692858488785,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 5.778635547576302,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 7.149303511869728,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    },
    {
      "metric_id": "current_ratio",
      "label": "Current ratio",
      "concept": "AssetsCurrent / LiabilitiesCurrent",
      "unit": "Ratio",
      "derived": true,
      "source_concepts": [
        "us-gaap:AssetsCurrent",
        "us-gaap:LiabilitiesCurrent"
      ],
      "points": [
        {
          "fiscal_year": 2018,
          "period_end": "2018-12-31",
          "value": 0.9475862068965517,
          "filed": "2020-02-28",
          "accession": "0001692819-20-000005"
        },
        {
          "fiscal_year": 2019,
          "period_end": "2019-12-31",
          "value": 0.8994315697420201,
          "filed": "2021-02-26",
          "accession": "0001692819-21-000004"
        },
        {
          "fiscal_year": 2020,
          "period_end": "2020-12-31",
          "value": 1.1294466403162056,
          "filed": "2022-02-25",
          "accession": "0001692819-22-000005"
        },
        {
          "fiscal_year": 2021,
          "period_end": "2021-12-31",
          "value": 1.3491357179531063,
          "filed": "2023-03-01",
          "accession": "0001692819-23-000005"
        },
        {
          "fiscal_year": 2022,
          "period_end": "2022-12-31",
          "value": 1.0753603560027087,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012"
        },
        {
          "fiscal_year": 2023,
          "period_end": "2023-12-31",
          "value": 1.184668634836608,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013"
        },
        {
          "fiscal_year": 2024,
          "period_end": "2024-12-31",
          "value": 0.9628795066413662,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        },
        {
          "fiscal_year": 2025,
          "period_end": "2025-12-31",
          "value": 0.7769595395293719,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006"
        }
      ]
    }
  ],
  "quarterly": [
    {
      "metric_id": "revenue",
      "label": "Revenue",
      "concept": "Revenues",
      "unit": "USD",
      "source_concepts": [
        "us-gaap:Revenues"
      ],
      "points": [
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 2,
          "period_label": "2023-Q2",
          "period_end": "2023-06-30",
          "value": 3189000000.0,
          "filed": "2023-08-09",
          "accession": "0001628280-23-028436",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 3,
          "period_label": "2023-Q3",
          "period_end": "2023-09-30",
          "value": 4086000000.0,
          "filed": "2023-11-07",
          "accession": "0001628280-23-037205",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 4,
          "period_label": "2023-Q4",
          "period_end": "2023-12-31",
          "value": 3078000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012",
          "derived": true
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 1,
          "period_label": "2024-Q1",
          "period_end": "2024-03-31",
          "value": 3054000000.0,
          "filed": "2024-05-10",
          "accession": "0001692819-24-000033",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 2,
          "period_label": "2024-Q2",
          "period_end": "2024-06-30",
          "value": 3845000000.0,
          "filed": "2024-08-09",
          "accession": "0001692819-24-000061",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 3,
          "period_label": "2024-Q3",
          "period_end": "2024-09-30",
          "value": 6288000000.0,
          "filed": "2024-11-08",
          "accession": "0001692819-24-000069",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 4,
          "period_label": "2024-Q4",
          "period_end": "2024-12-31",
          "value": 4037000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013",
          "derived": true
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 1,
          "period_label": "2025-Q1",
          "period_end": "2025-03-31",
          "value": 3933000000.0,
          "filed": "2025-05-08",
          "accession": "0001692819-25-000035",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 2,
          "period_label": "2025-Q2",
          "period_end": "2025-06-30",
          "value": 4250000000.0,
          "filed": "2025-08-08",
          "accession": "0001692819-25-000085",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 3,
          "period_label": "2025-Q3",
          "period_end": "2025-09-30",
          "value": 4971000000.0,
          "filed": "2025-11-07",
          "accession": "0001692819-25-000094",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 4,
          "period_label": "2025-Q4",
          "period_end": "2025-12-31",
          "value": 4584000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006",
          "derived": true
        },
        {
          "fiscal_year": 2026,
          "fiscal_quarter": 1,
          "period_label": "2026-Q1",
          "period_end": "2026-03-31",
          "value": 5640000000.0,
          "filed": "2026-05-08",
          "accession": "0001692819-26-000014",
          "derived": false
        }
      ]
    },
    {
      "metric_id": "net_income",
      "label": "Net income",
      "concept": "NetIncomeLoss",
      "unit": "USD",
      "source_concepts": [
        "us-gaap:NetIncomeLoss"
      ],
      "points": [
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 2,
          "period_label": "2023-Q2",
          "period_end": "2023-06-30",
          "value": 476000000.0,
          "filed": "2023-08-09",
          "accession": "0001628280-23-028436",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 3,
          "period_label": "2023-Q3",
          "period_end": "2023-09-30",
          "value": 502000000.0,
          "filed": "2023-11-07",
          "accession": "0001628280-23-037205",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 4,
          "period_label": "2023-Q4",
          "period_end": "2023-12-31",
          "value": -184000000.0,
          "filed": "2024-02-29",
          "accession": "0001692819-24-000012",
          "derived": true
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 1,
          "period_label": "2024-Q1",
          "period_end": "2024-03-31",
          "value": -35000000.0,
          "filed": "2024-05-10",
          "accession": "0001692819-24-000033",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 2,
          "period_label": "2024-Q2",
          "period_end": "2024-06-30",
          "value": 365000000.0,
          "filed": "2024-08-09",
          "accession": "0001692819-24-000061",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 3,
          "period_label": "2024-Q3",
          "period_end": "2024-09-30",
          "value": 1888000000.0,
          "filed": "2024-11-08",
          "accession": "0001692819-24-000069",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 4,
          "period_label": "2024-Q4",
          "period_end": "2024-12-31",
          "value": 441000000.0,
          "filed": "2025-02-28",
          "accession": "0001692819-25-000013",
          "derived": true
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 1,
          "period_label": "2025-Q1",
          "period_end": "2025-03-31",
          "value": -268000000.0,
          "filed": "2025-05-08",
          "accession": "0001692819-25-000035",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 2,
          "period_label": "2025-Q2",
          "period_end": "2025-06-30",
          "value": 327000000.0,
          "filed": "2025-08-08",
          "accession": "0001692819-25-000085",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 3,
          "period_label": "2025-Q3",
          "period_end": "2025-09-30",
          "value": 652000000.0,
          "filed": "2025-11-07",
          "accession": "0001692819-25-000094",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 4,
          "period_label": "2025-Q4",
          "period_end": "2025-12-31",
          "value": 233000000.0,
          "filed": "2026-02-27",
          "accession": "0001692819-26-000006",
          "derived": true
        },
        {
          "fiscal_year": 2026,
          "fiscal_quarter": 1,
          "period_label": "2026-Q1",
          "period_end": "2026-03-31",
          "value": 1029000000.0,
          "filed": "2026-05-08",
          "accession": "0001692819-26-000014",
          "derived": false
        }
      ]
    },
    {
      "metric_id": "eps_diluted",
      "label": "Diluted EPS",
      "concept": "EarningsPerShareDiluted",
      "unit": "USD/shares",
      "source_concepts": [
        "us-gaap:EarningsPerShareDiluted"
      ],
      "points": [
        {
          "fiscal_year": 2022,
          "fiscal_quarter": 2,
          "period_label": "2022-Q2",
          "period_end": "2022-06-30",
          "value": -3.27,
          "filed": "2022-08-05",
          "accession": "0001692819-22-000017",
          "derived": false
        },
        {
          "fiscal_year": 2022,
          "fiscal_quarter": 3,
          "period_label": "2022-Q3",
          "period_end": "2022-09-30",
          "value": 1.51,
          "filed": "2022-11-04",
          "accession": "0001692819-22-000024",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 1,
          "period_label": "2023-Q1",
          "period_end": "2023-03-31",
          "value": 1.71,
          "filed": "2023-05-09",
          "accession": "0001628280-23-016662",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 2,
          "period_label": "2023-Q2",
          "period_end": "2023-06-30",
          "value": 1.17,
          "filed": "2023-08-09",
          "accession": "0001628280-23-028436",
          "derived": false
        },
        {
          "fiscal_year": 2023,
          "fiscal_quarter": 3,
          "period_label": "2023-Q3",
          "period_end": "2023-09-30",
          "value": 1.25,
          "filed": "2023-11-07",
          "accession": "0001628280-23-037205",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 1,
          "period_label": "2024-Q1",
          "period_end": "2024-03-31",
          "value": -0.24,
          "filed": "2024-05-10",
          "accession": "0001692819-24-000033",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 2,
          "period_label": "2024-Q2",
          "period_end": "2024-06-30",
          "value": 0.9,
          "filed": "2024-08-09",
          "accession": "0001692819-24-000061",
          "derived": false
        },
        {
          "fiscal_year": 2024,
          "fiscal_quarter": 3,
          "period_label": "2024-Q3",
          "period_end": "2024-09-30",
          "value": 5.25,
          "filed": "2024-11-08",
          "accession": "0001692819-24-000069",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 1,
          "period_label": "2025-Q1",
          "period_end": "2025-03-31",
          "value": -0.93,
          "filed": "2025-05-08",
          "accession": "0001692819-25-000035",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 2,
          "period_label": "2025-Q2",
          "period_end": "2025-06-30",
          "value": 0.81,
          "filed": "2025-08-08",
          "accession": "0001692819-25-000085",
          "derived": false
        },
        {
          "fiscal_year": 2025,
          "fiscal_quarter": 3,
          "period_label": "2025-Q3",
          "period_end": "2025-09-30",
          "value": 1.75,
          "filed": "2025-11-07",
          "accession": "0001692819-25-000094",
          "derived": false
        },
        {
          "fiscal_year": 2026,
          "fiscal_quarter": 1,
          "period_label": "2026-Q1",
          "period_end": "2026-03-31",
          "value": 2.87,
          "filed": "2026-05-08",
          "accession": "0001692819-26-000014",
          "derived": false
        }
      ]
    }
  ]
}