{
  "currency": "USD millions except price and ratios",
  "fxUSDperEUR": 1.1193,
  "fxDate": "2026-10-23",
  "priceUSD": 24.22,
  "priceDate": "2026-10-23 regular close 16:00 America/New_York",
  "classAMillions": 274.527094,
  "opcoExchangeableMillions": 29.901795,
  "shareCountsDate": "2026-09-08",
  "classBCarriesNoSeparateEconomicClaim": true,
  "classAEquityUSD": 6649.046216679999,
  "completeEconomicEquityUSD": 7373.267691579999,
  "grossDebtJune30USD": 598.5,
  "debtBookUSD": 582.175,
  "cashJune30USD": 97.477,
  "netDebtFaceUSD": 501.023,
  "simplifiedEVUSD": 7874.2906915799995,
  "EVtoGuidanceEBITDA": 13.1238178193,
  "EVto450Scenario": 17.498423759066664,
  "priceToGuidanceMidpointAdjustedEPS": 18.210526315789473,
  "twoDayPercent": -23.74055415617129,
  "FCFUSD": -6.823999999999998,
  "FCFEUR": -6.096667560082193,
  "excludes": [
    "lease liabilities",
    "tax receivable agreement",
    "changes since June30 balance",
    "additional equity changes since Sept8",
    "full DCF"
  ],
  "notPersonalized": true
}