XML 67 R57.htm IDEA: XBRL DOCUMENT v3.25.2
Other liabilities and provisions (Details)
$ / shares in Units, shares in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
$ / shares
shares
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Other liabilities and provisions          
Finance income (cost) $ (67,000,000) $ (51,000,000) $ (117,000,000) $ (86,000,000)  
Exceptional items.          
Other liabilities and provisions          
Finance income (cost) (8,000,000)   $ (2,000,000) 17,000,000  
Earnout Shares          
Other liabilities and provisions          
Period over which Earnout Shares are to be issued     5 years    
Liabilities, fair value $ 13,000,000   $ 13,000,000    
Warrant liability         $ 10,000,000
Earnout Shares | Exceptional items.          
Other liabilities and provisions          
Finance income (cost)     $ (3,000,000) 16,000,000  
Earnout Shares | Maximum          
Other liabilities and provisions          
Shares issued under contingent earn out liability | shares     60,730    
Earnout Shares | Option Pricing | Risk-free rate          
Other liabilities and provisions          
Valuation assumption 0.04   0.04   0.04
Earnout Shares | Option Pricing | Volatility for shares, measurement input          
Other liabilities and provisions          
Valuation assumption 0.51   0.51   0.59
Percentage of reasonably possible increase in unobservable input 5.00%   5.00%    
Percentage of reasonably possible decrease in unobservable input 5.00%   5.00%    
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input     $ 7,000,000   $ 4,000,000
Increase (decrease) in fair value measurement due to reasonably possible decrease in unobservable input     $ (7,000,000)   $ (4,000,000)
Earnout Shares | Year 1          
Other liabilities and provisions          
Value per share of Earnout Shares | $ / shares     $ 13    
Earnout Shares | Year 2          
Other liabilities and provisions          
Value per share of Earnout Shares | $ / shares     15    
Earnout Shares | Year 3          
Other liabilities and provisions          
Value per share of Earnout Shares | $ / shares     16.5    
Earnout Shares | Year 4          
Other liabilities and provisions          
Value per share of Earnout Shares | $ / shares     18    
Earnout Shares | Year 5          
Other liabilities and provisions          
Value per share of Earnout Shares | $ / shares     19.5    
AMP Private Warrants          
Other liabilities and provisions          
Exercise price of warrants | $ / shares     $ 11.5    
Warrant exercise period     5 years    
AMP Private Warrants | Other Liabilities          
Other liabilities and provisions          
Warrant liability $ 1,000,000   $ 1,000,000    
AMP Private Warrants | Option Pricing | Exceptional items.          
Other liabilities and provisions          
Finance income (cost)     $ 0 $ 1,000,000  
AMP Private Warrants | Option Pricing | Risk-free rate          
Other liabilities and provisions          
Valuation assumption 0.04   0.04   0.04
AMP Private Warrants | Option Pricing | Volatility for shares, measurement input          
Other liabilities and provisions          
Valuation assumption 0.51   0.51   0.59
Percentage of reasonably possible increase in unobservable input 5.00%   5.00%    
Percentage of reasonably possible decrease in unobservable input 5.00%   5.00%    
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input         $ 0
Increase (decrease) in fair value measurement due to reasonably possible decrease in unobservable input         0
NOMOQ - Put and call arrangements | Other Liabilities And Provision [member]          
Other liabilities and provisions          
Liabilities, fair value $ 10,000,000   $ 10,000,000   $ 7,000,000