.compute-model{--lightningcss-light:initial;--lightningcss-dark: ;color-scheme:light;--bg:#f2f3f6;--surface:#fff;--ink:#171a21;--muted:#646b78;--rule:#d5dae2;--rule-soft:#e8ebf0;--dc:#b8821f;--dc-rgb:184,130,31;--on-dc:#171a21;--nc:#187f79;--nc-rgb:24,127,121;--on-nc:#fff;--tf:#6a4bd8;--tf-rgb:106,75,216;--on-tf:#fff;--sum:#171a21;--sum-rgb:23,26,33;--neg:#c2412d;--neg-rgb:194,65,45;--cost1:#8e97a6;--cost2:#afb7c3;--cost3:#cdd3dc;--focus:#2f6bff;--hl1:#e3f1e6;--hl2:#e4ebf8;box-sizing:border-box;padding-top:env(safe-area-inset-top,0px);padding-bottom:env(safe-area-inset-bottom,0px)}@media (prefers-color-scheme:dark){.compute-model:not([data-theme=light]){--lightningcss-light: ;--lightningcss-dark:initial;color-scheme:dark;--bg:#121419;--surface:#1a1d24;--ink:#eceef2;--muted:#9ba3b1;--rule:#2e343e;--rule-soft:#22272f;--dc:#e1a93f;--dc-rgb:225,169,63;--on-dc:#121419;--nc:#3eb8b0;--nc-rgb:62,184,176;--on-nc:#121419;--tf:#a08bf2;--tf-rgb:160,139,242;--on-tf:#121419;--sum:#eceef2;--sum-rgb:236,238,242;--neg:#f0705c;--neg-rgb:240,112,92;--cost1:#5c6676;--cost2:#4b5461;--cost3:#3b434e;--focus:#7fa4ff;--hl1:#1c2e24;--hl2:#1e2840}}.compute-model[data-theme=dark]{--lightningcss-light: ;--lightningcss-dark:initial;color-scheme:dark;--bg:#121419;--surface:#1a1d24;--ink:#eceef2;--muted:#9ba3b1;--rule:#2e343e;--rule-soft:#22272f;--dc:#e1a93f;--dc-rgb:225,169,63;--on-dc:#121419;--nc:#3eb8b0;--nc-rgb:62,184,176;--on-nc:#121419;--tf:#a08bf2;--tf-rgb:160,139,242;--on-tf:#121419;--sum:#eceef2;--sum-rgb:236,238,242;--neg:#f0705c;--neg-rgb:240,112,92;--cost1:#5c6676;--cost2:#4b5461;--cost3:#3b434e;--focus:#7fa4ff;--hl1:#1c2e24;--hl2:#1e2840}.compute-model *,.compute-model :before,.compute-model :after{box-sizing:inherit}.compute-model{scroll-padding-top:env(safe-area-inset-top,0px);-webkit-text-size-adjust:100%;background:var(--bg);color:var(--ink);font-variant-numeric:tabular-nums;margin:0;font-family:IBM Plex Sans,Helvetica Neue,Arial,sans-serif;font-size:15px;line-height:1.45}.compute-model .wrap{max-width:1340px;margin:0 auto;padding-left:clamp(16px,3vw,40px);padding-right:clamp(16px,3vw,40px)}.compute-model h1,.compute-model h2,.compute-model h3{margin:0;font-weight:600}.compute-model .cond,.compute-model h1,.compute-model .tab-name,.compute-model .panel-head h2,.compute-model .sens h2,.compute-model .stats dd,.compute-model .hero-line{font-family:IBM Plex Sans Condensed,Arial Narrow,IBM Plex Sans,Helvetica Neue,Arial,sans-serif}.compute-model button,.compute-model select,.compute-model input{font:inherit;color:inherit}.compute-model :focus-visible{outline:2px solid var(--focus);outline-offset:2px}.compute-model .top-row{grid-template-columns:minmax(0,1fr) auto;grid-template-areas:"title logo""controls controls";align-items:start;gap:14px 24px;display:grid}.compute-model h1{letter-spacing:.01em;grid-area:title;font-size:22px;line-height:1.2}.compute-model .logo{letter-spacing:.03em;white-space:nowrap;grid-area:logo;justify-self:end;font-family:IBM Plex Sans Condensed,Arial Narrow,IBM Plex Sans,Helvetica Neue,Arial,sans-serif;font-size:17px;font-weight:600;line-height:1.3}.compute-model .logo img{width:auto;height:28px;display:block}.compute-model .controls{flex-wrap:wrap;grid-area:controls;justify-self:end;align-items:center;gap:16px;display:flex}.compute-model .changed-count{color:var(--muted);font-size:13px}.compute-model .switch{color:var(--muted);cursor:pointer;align-items:center;gap:7px;font-size:13px;display:inline-flex}.compute-model .switch input{accent-color:var(--ink);width:15px;height:15px;margin:0}.compute-model button{background:var(--surface);border:1px solid var(--rule);cursor:pointer;color:var(--ink);border-radius:4px;padding:7px 12px;font-size:13px}.compute-model button:hover{border-color:var(--muted)}.compute-model .hero-line{letter-spacing:-.005em;max-width:30ch;margin-top:22px;font-size:clamp(24px,2.8vw,36px);font-weight:600;line-height:1.12}.compute-model .revbar{background:var(--rule-soft);border-radius:3px;height:68px;margin:22px 0 14px;display:flex;overflow:hidden}.compute-model .seg{align-items:flex-end;min-width:0;height:100%;transition:flex-basis .4s;display:flex;position:relative;overflow:hidden}.compute-model .seg-label{white-space:nowrap;opacity:0;padding:0 9px 7px;font-size:12px;line-height:1.25}.compute-model .seg-label b{font-weight:500;display:block}.compute-model .seg.wide .seg-label{opacity:1}.compute-model .legend{color:var(--muted);flex-wrap:wrap;gap:6px 22px;margin:0;padding:0;font-size:13px;list-style:none;display:flex}.compute-model .legend li{align-items:center;gap:8px;display:inline-flex}.compute-model .legend b{color:var(--ink);font-weight:500}.compute-model .sw{border-radius:2px;flex:none;width:11px;height:11px}.compute-model .stats{border-top:1px solid var(--rule);grid-template-columns:repeat(auto-fit,minmax(104px,1fr));gap:16px;margin:22px 0 0;padding-top:18px;display:grid}.compute-model .stats div{min-width:0}.compute-model .stats dt{color:var(--muted);font-size:13px}.compute-model .stats dd{white-space:nowrap;margin:2px 0 0;font-size:26px;font-weight:600;line-height:1.1}.compute-model .stats dd small{color:var(--muted);margin-left:4px;font-family:IBM Plex Sans,Helvetica Neue,Arial,sans-serif;font-size:13px;font-weight:400}.compute-model .layout{grid-template-columns:244px minmax(0,1fr);align-items:start;gap:0 40px;margin-top:26px;display:grid}.compute-model .side{top:calc(env(safe-area-inset-top,0px) + 16px);border-left:1px solid var(--rule);flex-direction:column;display:flex;position:sticky}.compute-model .tab{text-align:left;cursor:pointer;width:100%;color:var(--muted);background:0 0;border:0;border-left:3px solid #0000;border-radius:0;margin:0 0 0 -1px;padding:9px 10px 9px 15px}.compute-model .tab:hover{color:var(--ink)}.compute-model .tab[aria-selected=true]{color:var(--ink);border-left-color:var(--accent)}.compute-model .tab-gap{margin-top:18px}.compute-model .tab-heading{white-space:nowrap;margin-top:18px;padding-right:26px;position:relative}.compute-model .tab-heading:after{content:"";border-bottom:1.5px solid;border-right:1.5px solid;width:7px;height:7px;transition:transform .15s,top .15s;position:absolute;top:13px;right:13px;transform:rotate(45deg)}.compute-model .tab-heading[aria-expanded=false]:after{top:16px;transform:rotate(-45deg)}.compute-model .tab-group{flex-direction:column;margin-top:4px;display:flex}.compute-model .tab-group.collapsed{display:none}.compute-model .tab-biz{padding-left:29px}.compute-model .tab-name{font-size:17px;font-weight:600;line-height:1.15;display:block}.compute-model .tab .dot{vertical-align:1px}.compute-model .content{min-width:0}.compute-model .tabpanel[hidden]{display:none}.compute-model .panel{grid-template-columns:minmax(300px,420px) minmax(0,640px);gap:0 56px;padding-top:6px;display:grid}.compute-model .sub-head{border-bottom:1px solid var(--rule);margin:24px 0 0;padding-bottom:8px;font-size:15px;font-weight:600}.compute-model .panel.single{grid-template-columns:minmax(300px,620px)}.compute-model .sub-note{color:var(--muted);max-width:60ch;margin:8px 0 0;font-size:13px}.compute-model .fn{color:var(--muted);margin:14px 0 0;padding:0;font-size:12px;line-height:1.45;list-style:none}.compute-model .fn li{gap:6px;margin:3px 0;display:flex}.compute-model .fn li span:first-child{flex:none;width:10px}.compute-model .pnl sup{vertical-align:super;color:var(--muted);margin-left:2px;font-size:10px;font-weight:400;line-height:0}.compute-model .assume,.compute-model .econ{align-self:start;min-width:0}.compute-model .econ.stick{top:calc(env(safe-area-inset-top,0px) + 16px);position:sticky}.compute-model .panel-head{border-bottom:1px solid var(--rule);padding-bottom:10px}.compute-model .panel-head h2{font-size:20px;line-height:1.15}.compute-model .panel-head p{color:var(--muted);max-width:52ch;margin:4px 0 0;font-size:13px}.compute-model .econ .pnl{margin-top:10px}.compute-model .econ .hero-line+.revbar{margin-top:22px}.compute-model .econ .stats+.pnl{margin-top:28px}.compute-model .summary{padding-top:6px}.compute-model .summary .hero-line{max-width:34ch;margin-top:0}.compute-model .hero-sub{color:var(--muted);max-width:72ch;margin:12px 0 0;font-size:14px}.compute-model .pnl.chain-table{max-width:1040px;margin-top:32px}.compute-model .pnl.chain-table th{color:var(--ink);white-space:normal;vertical-align:bottom;font-size:13px}.compute-model .pnl.chain-table th small{color:var(--muted);margin-top:1px;font-size:11px;font-weight:400;display:block}.compute-model .pnl.chain-table .combined{border-left:1px solid var(--rule);padding-left:14px}.compute-model .chain-note{color:var(--muted);max-width:84ch;margin:10px 0 0;font-size:12.5px;line-height:1.45}.compute-model .group{border:1px solid var(--rule);border-left:3px solid var(--accent);border-radius:4px;margin:12px 0 0;padding:0 14px}.compute-model .group>summary{cursor:pointer;padding:11px 22px 11px 0;font-size:15px;font-weight:500;list-style:none;position:relative}.compute-model .group>summary::-webkit-details-marker{display:none}.compute-model .group>summary:after{content:"+";color:var(--muted);font-weight:400;position:absolute;top:10px;right:0}.compute-model .group[open]>summary:after{content:"–"}.compute-model .group>summary .sum-val{color:var(--muted);margin-top:2px;font-size:13px;font-weight:400;display:block}.compute-model .group .inputs{margin-top:2px}.compute-model .group .exhibit{margin-bottom:14px}.compute-model .inputs{margin:18px 0 6px}.compute-model .inp{border-bottom:1px solid var(--rule-soft);padding:9px 0 10px}.compute-model .inp-head{justify-content:space-between;align-items:baseline;gap:10px;display:flex}.compute-model .inp-head label{font-size:14px}.compute-model .inp.changed .inp-head label:after{content:"";background:var(--accent);vertical-align:2px;border-radius:50%;width:6px;height:6px;margin-left:7px;display:inline-block}.compute-model .field{white-space:nowrap;align-items:baseline;gap:5px;display:inline-flex}.compute-model .field input{text-align:right;width:78px;color:var(--ink);border:0;border-bottom:1px solid var(--rule);appearance:textfield;background:0 0;border-radius:0;padding:1px 2px;font-size:14px;font-weight:500}.compute-model .field input.wide{width:96px}.compute-model .field input::-webkit-outer-spin-button{-webkit-appearance:none;margin:0}.compute-model .field input::-webkit-inner-spin-button{-webkit-appearance:none;margin:0}.compute-model .field input:focus{border-bottom-color:var(--accent);outline:none}.compute-model .field input:focus-visible{outline:2px solid var(--focus);outline-offset:2px}.compute-model .field .unit{color:var(--muted);font-size:12px}.compute-model .inp input[type=range]{appearance:none;cursor:pointer;background:0 0;width:100%;height:18px;margin:9px 0 3px;display:block}.compute-model .inp input[type=range]::-webkit-slider-runnable-track{background:var(--rule);border-radius:1px;height:2px}.compute-model .inp input[type=range]::-moz-range-track{background:var(--rule);border-radius:1px;height:2px}.compute-model .inp input[type=range]::-webkit-slider-thumb{-webkit-appearance:none;background:var(--accent);border:2px solid var(--surface);width:14px;height:14px;box-shadow:0 0 0 1px var(--accent);border-radius:50%;margin-top:-6px}.compute-model .inp input[type=range]::-moz-range-thumb{background:var(--accent);border:2px solid var(--surface);width:10px;height:10px;box-shadow:0 0 0 1px var(--accent);border-radius:50%}.compute-model .note{color:var(--muted);margin:2px 0 0;font-size:12px;line-height:1.4}.compute-model .derived{color:var(--muted);justify-content:space-between;gap:10px;padding:8px 0 2px;font-size:13px;display:flex}.compute-model .derived b{color:var(--ink);white-space:nowrap;font-weight:500}.compute-model.hide-notes .note,.compute-model.hide-notes .bench{display:none}.compute-model .pnl{border-collapse:collapse;width:100%;margin-top:14px;font-size:14px}.compute-model .pnl th{color:var(--muted);text-align:right;border-bottom:1px solid var(--rule);white-space:nowrap;padding:4px 0 7px;font-size:12px;font-weight:500}.compute-model .pnl th:first-child{text-align:left}.compute-model .pnl td{border-bottom:1px solid var(--rule-soft);vertical-align:baseline;padding:6px 0}.compute-model .pnl td.num{text-align:right;white-space:nowrap;min-width:56px;padding-left:10px}.compute-model .pnl tr.strong td{font-weight:600}.compute-model .pnl tr.sub td{color:var(--muted);padding-top:2px;font-size:13px}.compute-model .pnl tr.sub td:first-child{padding-left:12px}.compute-model .pnl tr.hl td{color:var(--ink);font-weight:600}.compute-model .pnl tr.hl-ebitda{--hl-c:var(--hl1)}.compute-model .pnl tr.hl-ebit{--hl-c:var(--hl2)}.compute-model .pnl tr.hl td{background:var(--hl-c)}.compute-model .pnl tr.hl td:first-child{box-shadow:-8px 0 0 var(--hl-c)}.compute-model .pnl tr.hl td:last-child{box-shadow:8px 0 0 var(--hl-c)}.compute-model .pnl tr.hl-first td{border-bottom:0;padding-bottom:2px}.compute-model .pnl tr.hl.sub td{padding-top:0;padding-bottom:7px}.compute-model .src-note{margin-top:14px}.compute-model .pnl .neg{color:var(--neg)}.compute-model .pnl .how{color:var(--muted);margin-top:1px;font-size:12px;font-weight:400;line-height:1.35;display:block}.compute-model .pnl tr.has-bench td{border-bottom:0;padding-bottom:1px}.compute-model .pnl tr.bench td{color:var(--muted);padding:0 0 8px;font-size:12px;font-weight:400;line-height:1.35}.compute-model.hide-notes .pnl tr.has-bench td{border-bottom:1px solid var(--rule-soft);padding-bottom:6px}.compute-model .dot{vertical-align:1px;border-radius:50%;width:8px;height:8px;margin-right:7px;display:inline-block}.compute-model .exhibit{border:1px solid var(--rule);border-radius:4px;margin:16px 0 0;padding:0 14px}.compute-model .exhibit summary{cursor:pointer;padding:11px 22px 11px 0;font-size:14px;font-weight:500;list-style:none;position:relative}.compute-model .exhibit summary::-webkit-details-marker{display:none}.compute-model .exhibit summary:after{content:"+";color:var(--muted);font-weight:400;position:absolute;top:10px;right:0}.compute-model .exhibit[open] summary:after{content:"–"}.compute-model .exhibit summary .sum-val{color:var(--muted);margin-top:2px;font-size:13px;font-weight:400;display:block}.compute-model .exhibit .inputs{margin-top:2px}.compute-model .exhibit .pnl{margin-bottom:14px}.compute-model .sens{border-top:1px solid var(--rule);margin-top:36px;padding:36px 0 6px}.compute-model .sens-head{flex-wrap:wrap;justify-content:space-between;align-items:baseline;gap:12px 24px;display:flex}.compute-model .sens h2{font-size:22px}.compute-model .sens-head label{color:var(--muted);align-items:center;gap:8px;font-size:13px;display:inline-flex}.compute-model select{box-sizing:border-box;background:var(--surface);border:1px solid var(--rule);border-radius:4px;width:100%;max-width:100%;padding:6px 8px;font-size:13px}.compute-model .sens-note{color:var(--muted);max-width:84ch;margin:6px 0 16px;font-size:13px}.compute-model .scroll{-webkit-overflow-scrolling:touch;margin:0 -8px;padding:0 8px;overflow-x:auto}.compute-model .grid{border-collapse:collapse;font-size:13px;display:table}.compute-model .grid th,.compute-model .grid td{text-align:right;border:1px solid var(--rule-soft);white-space:nowrap;padding:8px 11px}.compute-model .grid th{color:var(--muted);font-weight:500}.compute-model .grid th small{font-size:11px;font-weight:400;display:block}.compute-model .grid th.group{text-align:center}.compute-model .grid th.corner{text-align:left;vertical-align:bottom}.compute-model .grid th.rowh{text-align:left;color:var(--ink)}.compute-model .grid td.cur{outline:2px solid var(--ink);outline-offset:-2px;font-weight:600}.compute-model .grid td.neg{color:var(--neg)}.compute-model .tool{padding-bottom:48px}.compute-model .mobile-bar{display:none}@media (max-width:1050px){.compute-model .panel{grid-template-columns:1fr}.compute-model .econ{margin-top:30px}.compute-model .econ.stick{position:static}}@media (max-width:899px){.compute-model .layout{grid-template-columns:1fr;gap:0}.compute-model .side{border-left:0;border-bottom:1px solid var(--rule);flex-flow:wrap;gap:0 6px;position:static}.compute-model .tab{border-bottom:3px solid #0000;border-left:0;width:auto;margin:0 0 -1px;padding:9px 10px 8px 0}.compute-model .tab[aria-selected=true]{border-left-color:#0000;border-bottom-color:var(--accent)}.compute-model .tab-gap{margin-top:0}.compute-model .tab-heading{display:none}.compute-model .tab-biz{padding-left:0}.compute-model .tab-group,.compute-model .tab-group.collapsed{display:contents}.compute-model .tab-name{font-size:15px}.compute-model .panel,.compute-model .summary{padding-top:20px}.compute-model{padding-bottom:72px}.compute-model .mobile-bar{z-index:10;padding:9px clamp(16px, 3vw, 40px) calc(9px + env(safe-area-inset-bottom,0px));background:var(--surface);border-top:1px solid var(--rule);justify-content:space-between;gap:12px;display:flex;position:fixed;bottom:0;left:0;right:0}.compute-model .mb{min-width:0}.compute-model .mb span{color:var(--muted);white-space:nowrap;font-size:11px;display:block}.compute-model .mb b{white-space:nowrap;font-size:16px;font-weight:600;display:block}}@media (max-width:700px){.compute-model .controls{justify-self:start}.compute-model .hero-line{margin-top:18px}.compute-model .revbar{height:56px}.compute-model .seg.wide .seg-label{opacity:0}.compute-model .stats dd{font-size:24px}}@media (prefers-reduced-motion:reduce){.compute-model .seg{transition:none}}.compute-model{background:0 0;padding-top:88px}.compute-model .top{padding-top:0}.compute-model .wrap{background:var(--bg)}.compute-model .top .wrap{padding-top:26px}.compute-model .layout{margin-top:0}.compute-model .tool{padding-top:26px}.compute-model .side,.compute-model .econ.stick{top:104px}@media (max-width:699px){.compute-model{padding-top:40px}.compute-model .side,.compute-model .econ.stick{top:56px}}@media (max-width:899px){body:has(.compute-model) footer{margin-bottom:72px}}