{"schemaVersion":2,"ticker":"ALB","company":{"ticker":"ALB","name":"ALBEMARLE CORP","exchange":"NYSE","cik":915913,"sic":"2821","sicDescription":"Plastic Materials, Synth Resins & Nonvulcan Elastomers","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:32.053Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[2005394000,2362764000,2651667000,2519154000,2394270000,2445548000,2826429000,2677203000,3071976000,3374950000,3589427000,3128909000,3327957000,7320104000,9617203000,5377526000,5142733000],"costOfRevenue":[1521532000,1620854000,1699951000,1620311000,1543799000,1674700000,1966196000,1706897000,1965700000,2157694000,2331649000,2134056000,2329986000,4245517000,8431294000,5314987000,4474014000],"grossProfit":[483862000,741910000,951716000,898843000,850471000,770848000,860233000,970306000,1106276000,1217256000,1257778000,994853000,997971000,3074587000,1185909000,62539000,668719000],"operatingExpenses":[286746000,346109000,445068000,509760000,281896000,475092000,399723000,453240000,576772000,547982000,624632000,533538000,523835000,620826000,1033218000,1908610000,631757000],"operatingIncome":[186280000,401943000,519748000,399783000,576675000,271298000,345111000,600980000,571660000,911540000,666123000,505812000,798434000,2470061000,251881000,-1776545000,-367084000],"pretaxIncome":[257133000,527226000,720425000,660503000,533663000,539175000,310744000,515264000,446798000,794701000,562950000,373519000,133618000,2433444000,246738000,-1763825000,-552073000],"interestExpense":[24584000,25533000,37574000,32800000,31559000,41358000,81650000,65181000,115350000,52405000,57695000,73116000,61476000,122973000,116072000,165619000,207651000],"netIncome":[178368000,315778000,392114000,311536000,413171000,133316000,334906000,643675000,54850000,693562000,533228000,375764000,123672000,2689816000,1573476000,-1179449000,-510628000],"dilutedEps":[1.94,3.43,4.28,3.47,4.9,1.69,3,5.68,0.49,6.34,5.02,3.52,1.06,22.84,13.36,-11.2,-5.76],"cash":[308791000,529650000,469416000,477696000,477239000,2489768000,213734000,2269756000,1137303000,555320000,613110000,746724000,439272000,1499142000,889900000,1192230000,1618001000],"currentAssets":[1032087000,1348198000,1355620000,1407313000,1482915000,3348850000,1831002000,3306618000,2477563000,1998421000,2225109000,2206184000,1993681000,5186917000,5216919000,3842262000,4008139000],"totalAssets":[2771557000,3068081000,3203824000,3437291000,3584797000,5202437000,9597954000,8161207000,7750772000,7581674000,9860863000,10450946000,10974118000,15456522000,18270652000,16609649000,16374211000],"currentLiabilities":[353264000,364177000,401178000,385009000,436363000,1139886000,1616685000,1140103000,1200925000,1183173000,1408996000,1801849000,1874335000,2741015000,3560462000,1966464000,1798044000],"totalLiabilities":[1518239000,1592335000,1524997000,1505283000,1842021000,3713802000,6196641000,4218603000,3933076000,3822566000,5767283000,5982352000,5168511000,7265675000,8605553000,6409961000,6592750000],"totalDebt":[812713000,860910000,763673000,699288000,1078864000,3301309000,3817157000,2369262000,1837372000,1705210000,3050257000,3572058000,2394239000,3217100000,4166763000,3516165000,3193541000],"equity":[1253318000,1475746000,1678827000,1932008000,1742776000,1488635000,3401313000,3942604000,3817696000,3759108000,4093580000,4468594000,5805607000,8190847000,9665099000,10199688000,9781461000],"operatingCashFlow":[358525000,331309000,487359000,488766000,432859000,492609000,360810000,735524000,303979000,546165000,719374000,798914000,344257000,1912416000,1326583000,687876000,1282267000],"capex":[100786000,75478000,190574000,280873000,155346000,110576000,227649000,196654000,317703000,699991000,851796000,850477000,953667000,1261646000,2154542000,1680529000,589801000],"depreciationAndAmortization":[100513000,95578000,96753000,99020000,107370000,103572000,260076000,226169000,196928000,200698000,213484000,231984000,254000000,300841000,429944000,588638000,658678000],"dilutedShares":[92046000,92184000,91522000,89884000,84322000,79102000,111556000,113239000,112380000,109458000,106321000,106808000,116536000,117793000,117766000,117516000,117664000],"sharesOutstanding":[91509000,91594000,88841000,88899000,80053000,78031000,112219000,112524000,110547000,105616000,106040000,106842000,117015000,117168000,117356000,117560000,117716000],"freeCashFlow":[257739000,255831000,296785000,207893000,277513000,382033000,133161000,538870000,-13724000,-153826000,-132422000,-51563000,-609410000,650770000,-827959000,-992653000,692466000],"totalCosts":[1819114000,1960821000,2131919000,2119371000,1817595000,2174250000,2481318000,2076223000,2500316000,2463410000,2923304000,2623097000,2529523000,4850043000,9365322000,7154071000,5509817000],"capexOutflow":[-100786000,-75478000,-190574000,-280873000,-155346000,-110576000,-227649000,-196654000,-317703000,-699991000,-851796000,-850477000,-953667000,-1261646000,-2154542000,-1680529000,-589801000],"grossMargin":[24.12802671195785,31.40008904825027,35.89123370317615,35.68035141956387,35.52109828883125,31.520460853763655,30.435330234723747,36.243273296795195,36.01186988440014,36.067378775981865,35.04119181139497,31.795523615419945,29.987496833642986,42.00195789568017,12.331121636924998,1.1629697373848122,13.003183326841972],"operatingMargin":[9.28894770803144,17.0115593432099,19.600802061495656,15.869732457801309,24.085629440288688,11.093546313546085,12.210142197097468,22.448054928968777,18.608869340125054,27.00899272581816,18.557920247437824,16.165762570915295,23.99171623912208,33.74352331606217,2.619067102982021,-33.03647439361521,-7.137916745823671],"netMargin":[8.894411771452393,13.364771090130034,14.787452572287545,12.366691357495412,17.25665860575457,5.451375315471216,11.849085896019323,24.042816327338645,1.7854957200186459,20.550289633920503,14.85551872206901,12.009425649643374,3.716153784438921,36.74559814997164,16.361056327915716,-21.93292975245494,-9.929117455640805],"currentRatio":[2.921574233434485,3.7020404912995604,3.3790985547562427,3.655272993618331,3.3983518309297533,2.9378815074489903,1.1325657131723248,2.9002800624154133,2.0630455690405314,1.689035331266011,1.5792159807408963,1.224400046840773,1.0636737829683593,1.8923344089689402,1.465236533910487,1.953893892794376,2.2291662495467297],"netDebt":[503922000,331260000,294257000,221592000,601625000,811541000,3603423000,99506000,700069000,1149890000,2437147000,2825334000,1954967000,1717958000,3276863000,2323935000,1575540000],"ebit":[281717000,552759000,757999000,693303000,565222000,580533000,392394000,580445000,562148000,847106000,620645000,446635000,195094000,2556417000,362810000,-1598206000,-344422000],"fcfMargin":[12.852287380933621,10.827615453765166,11.192393313338364,8.252492701915008,11.590714497529518,15.621570298354397,4.711280559320612,20.128096375209502,-0.4467482818876189,-4.557874931480466,-3.6892239346280062,-1.647954606541769,-18.311835158927835,8.890174237961647,-8.609145507274828,-18.459287784010712,13.464941695398148],"ebitda":[382230000,648337000,854752000,792323000,672592000,684105000,652470000,806614000,759076000,1047804000,834129000,678619000,449094000,2857258000,792754000,-1009568000,314256000],"debtToCapital":[39.33692185644843,36.84367746043919,31.26603889457523,26.575801430169772,38.23535249004125,68.92166171462547,52.88041648715033,37.53663338226762,32.49071452368035,31.20627313417704,42.69774072392749,44.424979466839254,29.198584949034405,28.200516709974195,30.12438238611692,25.63577343676693,24.613028961382817],"returnOnAssets":[6.435660533050556,10.81498544944053,12.50382459555749,9.382039010015637,11.767753408957564,3.034310910577777,4.525637194314664,7.248934789205413,0.6894177022229605,9.04698441461982,6.114110579212187,3.6999560206577367,1.1544609621702882,20.3537712291492,9.330612757534919,-6.762837281708091,-3.0962294892107836],"returnOnEquity":[15.05341587753571,23.14185376378128,24.860036524753113,17.25562092978494,22.48681827285631,8.251256184991634,13.697732573025318,17.529473712733953,1.413605144131026,18.30750802053214,13.580776416941562,8.777303521278592,2.4074280812688014,38.435678065315685,17.62411243851208,-11.874771171722102,-5.111097464915556],"revenueGrowth":[-18.71501733806491,17.820438277964335,12.227332056862217,-4.997346951936277,-4.957378548512715,2.14169663404713,15.574464291847878,-5.279665613394147,14.74572529613929,9.862511946707908,6.354968221751434,-12.829847215168321,6.3615784287750055,119.95789008091151,31.380688033940494,-44.08430392911535,-4.366189954265209]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[445299000,515276000,558228000,580270000,592483000,585036000,604975000,696530000,742108000,722977000,707390000,656615000,625494000,604368000,632677000,586597000,576842000,591196000,639635000,599843000,604721000,642418000,598566000,692313000,718290000,693216000,722610000,657211000,669327000,654010000,696655000,722063000,737258000,754866000,857789000,821629000,853874000,777748000,921699000,832064000,885052000,879747000,992564000,738845000,764049000,746868000,879147000,829291000,773896000,830566000,894204000,1127728000,1479593000,2091805000,2620978000,2580252000,2370190000,2310596000,2356165000,1360736000,1430385000,1354692000,1231713000,1076881000,1329992000,1307829000,1428031000,1428731000,1743313000],"costOfRevenue":[335481000,381197000,408769000,415799000,404316000,388213000,412526000,463514000,490159000,464965000,281313000,460724000,435606000,443476000,280505000,390686000,385172000,381585000,386356000,404244000,397358000,436972000,436126000,625938000,506259000,474171000,484837000,414677000,421223000,415038000,455689000,467107000,465297000,479210000,554086000,516650000,542518000,497211000,601315000,548578000,559138000,569880000,654053000,496827000,530690000,492812000,613727000,565604000,525479000,581293000,657610000,678698000,899169000,1047991000,1619659000,1303712000,1811703000,2255662000,3060217000,1321798000,1440963000,1458726000,1093500000,920582000,1133116000,1190219000,1230097000,927765000,1153012000],"grossProfit":[109818000,134079000,149459000,164471000,188167000,196823000,196461000,235358000,252377000,260402000,206810000,246068000,245879000,215534000,191362000,195911000,191670000,209611000,253279000,195599000,207363000,205446000,162440000,191384000,212031000,219045000,237773000,242534000,248104000,238972000,240966000,254956000,271960000,275657000,303703000,304979000,311356000,280537000,320384000,283486000,325914000,309867000,338511000,242018000,233359000,254056000,265420000,263687000,248417000,249273000,236594000,449030000,580424000,1043814000,1001319000,1276540000,558487000,54934000,-704052000,38938000,-10578000,-104034000,138213000,156299000,196876000,117610000,197934000,500966000,590301000],"operatingExpenses":[66434000,71154000,74379000,81249000,81532000,76260000,93968000,90654000,102854000,97703000,140757000,93053000,177349000,73235000,155423000,83528000,83290000,80809000,26169000,117676000,92280000,88712000,170724000,182170000,130376000,117291000,24997000,119286000,99185000,112151000,122618000,151896000,144006000,134272000,146597000,129774000,146715000,127325000,144168000,135659000,151831000,130508000,206604000,125921000,134008000,118222000,155387000,114252000,142629000,123831000,142349000,134672000,152147000,158446000,175561000,182211000,433353000,202280000,222813000,227079000,490377000,1043172000,147982000,142235000,154882000,159393000,175247000,177672000,142557000],"operatingIncome":[30991000,62925000,63437000,76264000,106635000,120563000,98481000,142362000,149095000,160309000,67982000,157927000,71939000,144515000,25402000,112383000,108380000,128802000,227110000,77923000,110240000,106473000,-23338000,36686000,79264000,86420000,153014000,242797000,123493000,124909000,109781000,121705000,138039000,147422000,164494000,182623000,390350000,163760000,174807000,155154000,185737000,186147000,139085000,124044000,112200000,144432000,125136000,155864000,542333000,131523000,-31286000,311979000,434096000,890977000,833009000,1101763000,139998000,-140014000,-849866000,-179506000,-492611000,-1108830000,4402000,19761000,47527000,-216986000,-217386000,233506000,452944000],"pretaxIncome":[26179000,57069000,55503000,71338000,130800000,143899000,143886000,171600000,180180000,186411000,182234000,179763000,179710000,151083000,149947000,132336000,126285000,136717000,138325000,130937000,140900000,140126000,127212000,50897000,58951000,67250000,130606000,227730000,105396000,111953000,70185000,53457000,121771000,129644000,141926000,138609000,371819000,154565000,129708000,153859000,167071000,163723000,78297000,115473000,88075000,121544000,48427000,123294000,535195000,-516809000,-8062000,299641000,401454000,869260000,863089000,1157478000,168375000,-158164000,-920951000,-167574000,-494132000,-1178846000,76727000,-18966000,-8971000,-239146000,-284990000,254195000,441649000],"interestExpense":[6088000,6199000,6023000,5936000,5984000,6139000,7474000,9592000,9274000,9710000,8998000,8734000,8486000,7914000,7666000,5231000,7608000,9496000,9224000,8773000,8733000,8749000,15103000,35746000,20599000,19294000,19457000,15114000,15800000,15946000,18321000,68513000,14590000,15792000,16455000,13538000,13308000,12988000,12571000,12586000,11601000,11108000,22400000,16885000,17852000,19227000,19152000,43882000,7152000,5136000,5306000,27834000,41409000,29691000,24039000,26777000,25577000,29332000,34386000,37969000,35187000,47760000,44703000,48977000,49939000,50959000,57776000,33121000,30924000],"netIncome":[38493000,52131000,62345000,63308000,81751000,93689000,84972000,111061000,114843000,120662000,45548000,114262000,50089000,109459000,37726000,83987000,82739000,90512000,155933000,56583000,22447000,72794000,-18508000,43115000,52147000,65392000,174252000,228186000,-314821000,128220000,602090000,51213000,103333000,118670000,-218366000,131760000,302461000,129745000,129596000,133569000,154198000,155070000,90391000,107204000,85624000,98301000,84635000,95677000,424600000,-392781000,-3824000,253383000,406773000,897215000,1132445000,1238580000,650043000,302533000,-617680000,2448000,-188198000,-1068992000,75293000,41348000,22897000,-160694000,-414179000,319091000,479959000],"dilutedEps":[0.42,0.57,0.6792311441848373,0.69,0.89,1.02,0.92,1.2,1.24,1.33,0.51,1.27,0.56,1.22,0.42,0.94,0.98,1.11,1.91,0.71,0.28,0.93,-0.24,0.4,0.46,0.58,1.55,2.02,-2.78,1.13,5.3,0.45,0.92,1.06,-1.9455906270062058,1.18,2.73,1.2,1.219144704870846,1.26,1.45,1.46,0.8599554142523886,1.01,0.8,0.92,0.7905635902788132,0.84,3.62,-3.36,-0.03589616390880377,2.15,3.46,7.61,9.604179351282594,10.51,5.52,2.57,-5.249041326387531,-0.08,-1.96,-9.45,0.28884337595385756,0,-0.16,-1.72,-3.878922032573511,2.34,3.52],"cash":[172476000,260434000,308791000,267317000,324123000,424673000,529650000,441013000,490715000,481258000,469416000,519359000,461751000,402642000,477696000,434904000,314659000,401427000,477239000,524043000,515119000,653120000,2489768000,261421000,207238000,234490000,213734000,252382000,193661000,233599000,2269756000,1254536000,1006945000,692188000,1137303000,692188000,908144000,641226000,555320000,465274000,398183000,317823000,613110000,553228000,736696000,702073000,746724000,569859000,823572000,595049000,439272000,463325000,930596000,1382803000,1499142000,1586734000,1599738000,1601668000,889900000,2055813000,1830227000,1664519000,1192230000,1518511000,1806829000,1931758000,1618001000,1089809000,1631688000],"currentAssets":[null,null,1032087000,null,1081086000,1212062000,1348198000,1346374000,1455696000,1449354000,1355620000,1469556000,1451675000,1386852000,1407313000,1403500000,1281878000,1394706000,1482915000,1477402000,1525883000,1508307000,3348850000,1686543000,1654081000,1720915000,1831002000,1615391000,1527760000,1557703000,3306618000,2390254000,2204448000,2327324000,2477563000,2158725000,2283070000,2059577000,1998421000,1987176000,2036637000,1969752000,2225109000,2155181000,2292409000,2227012000,2206184000,2009394000,2151354000,2078106000,1993681000,2336483000,3350104000,4296971000,5186917000,6657575000,7454777000,7125562000,5216919000,5822725000,5225705000,4669610000,3842262000,4107282000,4505187000,4554905000,4008139000,3259183000,3944201000],"totalAssets":[null,null,2771557000,null,2731070000,2936660000,3068081000,3139881000,3292347000,3269055000,3203824000,3363499000,3302707000,3362655000,3437291000,3450445000,3335949000,3470065000,3584797000,3558728000,3454532000,3393466000,5202437000,9794759000,9770809000,9675064000,9597954000,9438968000,9312381000,9396944000,8161207000,7366468000,7291989000,7523300000,7750772000,7556340000,7538363000,7487195000,7581674000,7871062000,8094414000,8141603000,9860863000,9847638000,10170253000,10231983000,10450946000,10290302000,10796926000,10832325000,10974118000,11416058000,12520405000,13828502000,15456522000,17564358000,19109668000,18883354000,18270652000,19032333000,18388282000,17455186000,16609649000,16999258000,17291927000,17148285000,16374211000,15139578000,15905095000],"currentLiabilities":[null,null,353264000,null,317148000,347744000,364177000,381611000,394413000,402394000,401178000,433362000,413303000,382512000,385009000,434251000,375583000,410837000,436363000,423199000,815914000,812710000,1139886000,1456344000,1368078000,1322548000,1616685000,1225098000,1159058000,1076834000,1140103000,1207947000,983662000,1103017000,1200925000,868860000,1041661000,1127009000,1183173000,1278191000,1399981000,1421243000,1408996000,1192926000,1420803000,1612739000,1801849000,953256000,984928000,1591042000,1874335000,2103338000,1781762000,2487951000,2741015000,3505369000,4291513000,3941612000,3560462000,2050696000,1958458000,1910720000,1966464000,1944393000,1949784000,2003954000,1798044000,1575931000,1891100000],"totalLiabilities":[null,null,1518239000,null,1481608000,1498619000,1592335000,1477213000,1490228000,1598432000,1524997000,1556125000,1509063000,1461372000,1505283000,1548205000,1870556000,1892916000,1842021000,1831127000,1829442000,1806195000,3713802000,6547429000,6454919000,6400550000,6196641000,5744097000,6006035000,5945511000,4218603000,3582496000,3392198000,3483728000,3933076000,3612910000,3701083000,3800918000,3822566000,4007023000,4120011000,4133266000,5767283000,5806113000,5964092000,5906602000,5982352000,4347749000,4431155000,4937093000,5168511000,5381006000,6219430000,6863875000,7265675000,8105288000,9021628000,8720915000,8605553000,7232614000,6905127000,6964525000,6409961000,6724916000,6792943000,6879227000,6592750000,5031462000,5371241000],"totalDebt":[null,null,812713000,null,793562000,765734000,860910000,767694000,771752000,891179000,763673000,756661000,754824000,713734000,699288000,695820000,1077207000,1079884000,1078864000,1070853000,1426366000,1408251000,3301309000,4474838000,4408713000,4116282000,3817157000,3590105000,3513183000,3449332000,2369262000,1712886000,1728577000,1789529000,1837372000,1476068000,1615405000,1697793000,1705210000,1819588000,1889110000,1921944000,3050257000,3140840000,3538392000,3544320000,3572058000,2030648000,2044417000,2022098000,2394239000,2489491000,3457034000,3369969000,3217100000,3235560000,3515536000,3658322000,4166763000,3524529000,3522717000,3569002000,3516165000,3539132000,3623022000,3626393000,3193541000,1881831000,1876784000],"equity":[1153134000,1244272000,1253318000,1241153000,1249462000,1438041000,1475746000,1662668000,1802119000,1670623000,1678827000,1807374000,1793644000,1901283000,1932008000,1902240000,1465393000,1577149000,1742776000,1727601000,1625090000,1587271000,1488635000,3247330000,3315890000,3274514000,3401313000,3694871000,3306346000,3451433000,3942604000,3783972000,3899791000,4039572000,3817696000,3943430000,3837280000,3686277000,3759108000,3864039000,3974403000,4008337000,4093580000,4041525000,4206161000,4325381000,4468594000,5942553000,6365771000,5895232000,5805607000,6035052000,6300975000,6964627000,8190847000,9459070000,10088040000,10162439000,9665099000,11799719000,11483155000,10490661000,10199688000,10274342000,10498984000,10269058000,9781461000,10108116000,10533854000],"operatingCashFlow":[null,152295000,99117000,18084000,116060000,141588000,55577000,46556000,99614000,139297000,201892000,123544000,61365000,121573000,182284000,98650000,80204000,138667000,115338000,149173000,145974000,135395000,62067000,45791000,87392000,183720000,43907000,172708000,80141000,201265000,281410000,82585000,-137040000,129299000,229135000,121554000,102303000,153084000,169224000,54916000,144372000,146350000,373736000,155054000,52863000,253797000,337200000,157949000,227904000,104733000,-146329000,206176000,-145865000,895291000,956814000,720980000,73707000,628853000,-96957000,97485000,367663000,227107000,-4379000,547207000,-9027000,355602000,388485000,346244000,709997000],"capex":[null,23151000,17176000,16141000,17789000,16076000,25472000,31894000,35733000,59484000,63463000,54784000,71839000,92085000,62165000,55335000,47833000,31860000,20318000,23667000,23003000,30012000,33894000,56741000,54982000,52845000,63081000,58120000,41389000,41792000,55353000,54143000,43622000,89754000,130184000,131815000,149130000,190730000,228316000,216132000,199494000,192830000,243340000,214529000,204462000,202380000,229106000,179683000,217232000,255824000,300928000,231698000,270909000,313327000,445712000,415608000,503687000,545898000,689349000,583042000,451551000,303126000,342810000,182624000,119628000,132164000,155385000,98676000,71731000],"depreciationAndAmortization":[null,24135000,25974000,24701000,23710000,23075000,24092000,23004000,24306000,24616000,24827000,24235000,25214000,24979000,24592000,25244000,26573000,27660000,27893000,27809000,24905000,25630000,25228000,63986000,67483000,68903000,59704000,60552000,67953000,47994000,49670000,45070000,49122000,49895000,52841000,50330000,50474000,49707000,50187000,49283000,52948000,54487000,56766000,53694000,57841000,58679000,61770000,62260000,61423000,62082000,68235000,66574000,70993000,77713000,85561000,87271000,93085000,105445000,144143000,123751000,138279000,163502000,163106000,161754000,168731000,164483000,163710000,157805000,155801000],"dilutedShares":[92011000,92174000,92319000,92193000,92111000,92082000,92350000,92517000,92795000,90958000,89819000,89947000,90051000,89879000,89660000,89236000,84489000,81852000,81713000,80112000,79091000,78659000,78545000,108464000,112607000,112544000,112608000,112770000,113175000,113448000,113563000,113289000,112105000,111975000,112152000,111867000,110659000,108302000,107005000,106356000,106316000,106299000,106314000,106512000,106535000,106873000,107312000,113330000,117436000,116965000,117724000,117653000,117724000,117869000,117925000,117841000,117769000,117783000,117673000,117451000,117528000,117535000,117549000,117603000,117665000,117685000,117703000,118607000,136212000],"sharesOutstanding":[null,null,91509000,null,91241000,91449000,91594000,91668000,91738000,88756000,88841000,89169000,89484000,89260000,88899000,88081000,81365000,81396000,80053000,79544000,78234000,78249000,78031000,112185000,112193000,112202000,112219000,112297000,112391000,112466000,112524000,110752000,110391000,110495000,110547000,110756000,108441000,106187000,105616000,105950000,105971000,106031000,106040000,106319000,106337000,106457000,106842000,116718000,116945000,116976000,117015000,117112000,117122000,117145000,117168000,117299000,117340000,117352000,117356000,117527000,117528000,117538000,117560000,117651000,117669000,117692000,117716000,117886000,117994000],"freeCashFlow":[null,129144000,81941000,1943000,98271000,125512000,30105000,14662000,63881000,79813000,138429000,68760000,-10474000,29488000,120119000,43315000,32371000,106807000,95020000,125506000,122971000,105383000,28173000,-10950000,32410000,130875000,-19174000,114588000,38752000,159473000,226057000,28442000,-180662000,39545000,98951000,-10261000,-46827000,-37646000,-59092000,-161216000,-55122000,-46480000,130396000,-59475000,-151599000,51417000,108094000,-21734000,10672000,-151091000,-447257000,-25522000,-416774000,581964000,511102000,305372000,-429980000,82955000,-786306000,-485557000,-83888000,-76019000,-347189000,364583000,-128655000,223438000,233100000,247568000,638266000],"totalCosts":[414308000,452351000,494791000,504006000,485848000,464473000,506494000,554168000,593013000,562668000,639408000,498688000,553555000,459853000,607275000,474214000,468462000,462394000,412525000,521920000,494481000,535945000,621904000,655627000,639026000,606796000,569596000,414414000,545834000,529101000,586874000,600358000,599219000,607444000,693295000,639006000,463524000,613988000,746892000,676910000,699315000,693600000,853479000,614801000,651849000,602436000,754011000,673427000,231563000,699043000,925490000,815749000,1045497000,1200828000,1787969000,1478489000,2230192000,2450610000,3206031000,1540242000,1922996000,2463522000,1227311000,1057120000,1282465000,1524815000,1645417000,1195225000,1290369000],"capexOutflow":[null,-23151000,-17176000,-16141000,-17789000,-16076000,-25472000,-31894000,-35733000,-59484000,-63463000,-54784000,-71839000,-92085000,-62165000,-55335000,-47833000,-31860000,-20318000,-23667000,-23003000,-30012000,-33894000,-56741000,-54982000,-52845000,-63081000,-58120000,-41389000,-41792000,-55353000,-54143000,-43622000,-89754000,-130184000,-131815000,-149130000,-190730000,-228316000,-216132000,-199494000,-192830000,-243340000,-214529000,-204462000,-202380000,-229106000,-179683000,-217232000,-255824000,-300928000,-231698000,-270909000,-313327000,-445712000,-415608000,-503687000,-545898000,-689349000,-583042000,-451551000,-303126000,-342810000,-182624000,-119628000,-132164000,-155385000,-98676000,-71731000],"grossMargin":[24.661631847365477,26.020812147276413,26.77382718172503,28.343874403295015,31.759054690176765,33.64288693345367,32.474234472498864,33.79007365081188,34.008122806922984,36.01801993701044,29.23564087702682,37.47523282288708,39.3095697160964,35.66270881317343,30.246397450831942,33.39788645356182,33.22746956705649,35.45541580118945,39.59742665739054,32.60836585573225,34.29068942537137,31.98011263694355,27.138193616075757,27.64414361712116,29.518857286054377,31.598376263675394,32.90474806603839,36.903521091399874,37.06768141730425,36.539502454090915,34.5890002942633,35.3093843611984,36.8880364811233,36.517342150792324,35.40532695103341,37.118821268480055,36.4639279331611,36.07042383908413,34.760154887875544,34.07021575263441,36.82427699163439,35.222285497989766,34.10470256829786,32.756261462147,30.542412855719984,34.01618492156579,30.190627960966708,31.796679332104173,32.09953275375503,30.012425261809415,26.458615707377735,39.81722543024559,39.22862570990806,49.90015799751889,38.204021552260265,49.473462281978655,23.56296330673912,2.3774818271995626,-29.8812689264122,2.861539637372716,-0.7395211778647007,-7.679531583562905,11.221201692277342,14.514045655926699,14.802795806290565,8.992765873826013,13.860623473860162,35.063703384331966,33.86087294708409],"operatingMargin":[6.959593441709952,12.211901970982542,11.363994640182865,13.142847295224636,17.99798475230513,20.607791657265537,16.278523905946525,20.438746356940836,20.090741509322093,22.173457800178983,9.610257425182715,24.051689346116063,11.501149491441964,23.911755751462685,4.015002916179978,19.158468249922862,18.788507078194723,21.786683265786642,35.50618712234321,12.990565864734604,18.22989444719135,16.57378840567979,-3.8989852413935973,5.2990482628522075,11.035097244845398,12.466532797858099,21.17518440099085,36.943538680880266,18.450323982149232,19.098943441231786,15.758302172524422,16.85517745681471,18.723296322318646,19.529558888597446,19.17651077362848,22.22694184358147,45.71517577534859,21.055663273965347,18.965736102567107,18.64688293208215,20.98599856279631,21.159151437856565,14.01269842549196,16.788907010266023,14.684922040340345,19.33835697874323,14.233797078304312,18.79485005866457,70.07827925199251,15.835346017053432,-3.498754199265492,27.664383610232257,29.338879002536512,42.59369300675732,31.782372839451533,42.69982156781585,5.906615081491357,-6.059648679388348,-36.06988474915806,-13.19183147943466,-34.439049626499155,-81.85107758811597,0.3573884500691314,1.8350216969191584,3.573480141233932,-16.59131277865837,-15.222778777211419,16.34359442050323,25.981794433931256],"netMargin":[8.644304164168345,10.117102290811138,11.168375645793475,10.910093577127888,13.798033023732327,16.01422818424849,14.045539071862473,15.944898281481057,15.475240800530383,16.689604233606325,6.4388809567565275,17.401673735750784,8.007910547503254,18.11131628411829,5.962916306424922,14.317666131944076,14.343442398438395,15.309981799606224,24.378434575969106,9.432968293370099,3.711959730189625,11.331251614992107,-3.092056682136974,6.227674476717901,7.2598811065168665,9.433134838203388,24.114252501349277,34.72035617176219,-47.035455016755634,19.605204813382056,86.42584923670971,7.092594413506855,14.015853337637571,15.720670953520226,-25.456843116430733,16.036434935962582,35.422205149705924,16.68213868759547,14.06055556098032,16.05273152065226,17.422479131169695,17.62665857343077,9.106818300885383,14.509673882884771,11.206611094314631,13.161763524478221,9.626945209390465,11.537204672424998,54.86525321231793,-47.290763166322726,-0.4276429092242934,22.46844983896826,27.492222523356087,42.89190436011005,43.20696320228556,48.00228814859943,27.425775992641938,13.093288484875764,-26.215481513391463,0.1799026409237354,-13.157156989202207,-78.9103353382171,6.112868825773536,3.839607161794107,1.7215893027927989,-12.287080344601627,-29.003502024815987,22.333875306128306,27.531430098897903],"currentRatio":[null,null,2.921574233434485,null,3.408774452306179,3.485500828195454,3.7020404912995604,3.5281320507008447,3.6907911250389818,3.601828059066487,3.3790985547562427,3.3910587453445387,3.5123746984657744,3.62564311707868,3.655272993618331,3.232001768562421,3.413035201273753,3.394791608350757,3.3983518309297533,3.491033768983386,1.8701517561899905,1.8558981678581536,2.9378815074489903,1.1580663634416044,1.2090546006879725,1.301211751860802,1.1325657131723248,1.3185810441287147,1.3181048748207596,1.446558151024206,2.9002800624154133,1.9787739031596585,2.2410624787782796,2.1099620404762574,2.0630455690405314,2.484548719011118,2.19175912316963,1.8274716528439436,1.689035331266011,1.5546784479001965,1.4547604574633513,1.3859361136695132,1.5792159807408963,1.8066342757220482,1.6134601348673954,1.3808880420204386,1.224400046840773,2.1079269367305318,2.1842753988108776,1.3061289393994628,1.0636737829683593,1.1108452374273654,1.8802196926413293,1.7271123908790809,1.8923344089689402,1.8992508349334978,1.7370976156893851,1.8077786448793032,1.465236533910487,2.839389651123326,2.6682752451163108,2.443900728521186,1.953893892794376,2.1123723444797426,2.3106082519909896,2.2729588603331212,2.2291662495467297,2.068100062756555,2.0856649569033894],"netDebt":[null,null,503922000,null,469439000,341061000,331260000,326681000,281037000,409921000,294257000,237302000,293073000,311092000,221592000,260916000,762548000,678457000,601625000,546810000,911247000,755131000,811541000,4213417000,4201475000,3881792000,3603423000,3337723000,3319522000,3215733000,99506000,458350000,721632000,1097341000,700069000,783880000,707261000,1056567000,1149890000,1354314000,1490927000,1604121000,2437147000,2587612000,2801696000,2842247000,2825334000,1460789000,1220845000,1427049000,1954967000,2026166000,2526438000,1987166000,1717958000,1648826000,1915798000,2056654000,3276863000,1468716000,1692490000,1904483000,2323935000,2020621000,1816193000,1694635000,1575540000,792022000,245096000],"ebit":[32267000,63268000,61526000,77274000,136784000,150038000,151360000,181192000,189454000,196121000,191232000,188497000,188196000,158997000,157613000,137567000,133893000,146213000,147549000,139710000,149633000,148875000,142315000,86643000,79550000,86544000,150063000,242844000,121196000,127899000,88506000,121970000,136361000,145436000,158381000,152147000,385127000,167553000,142279000,166445000,178672000,174831000,100697000,132358000,105927000,140771000,67579000,167176000,542347000,-511673000,-2756000,327475000,442863000,898951000,887128000,1184255000,193952000,-128832000,-886565000,-129605000,-458945000,-1131086000,121430000,30011000,40968000,-188187000,-227214000,287316000,472573000],"fcfMargin":[null,25.06307299389065,14.67876924840746,0.33484412428696986,16.586298678611875,21.453722505965445,4.976238687549072,2.1050062452442826,8.608046268198159,11.039493649175562,19.56897892251799,10.471889920272915,-1.6745164621882864,4.879146480290155,18.98583321347228,7.384115500079271,5.611761972949266,18.06625890567595,14.855347190194406,20.923141555373657,20.335162827155003,16.40411694566466,4.7067491304217075,-1.5816545406485218,4.512105138593047,18.879396897936573,-2.653436846985234,17.435496362659787,5.789696217245083,24.383877922355925,32.44891660865134,3.938991473043211,-24.50458319882592,5.238678123004613,11.535587423014285,-1.2488604954304194,-5.484064393575633,-4.840385317609303,-6.411203657593205,-19.375432659026227,-6.228108630905303,-5.28333714124629,13.137288880112516,-8.04972626193586,-19.841528488356115,6.884349041597712,12.29532717509131,-2.6207929424050183,1.3789966610500635,-18.19132976789322,-50.017333852230585,-2.26313437282749,-28.16815164710836,27.821140115832975,19.500430755237165,11.834968057383541,-18.141161679021515,3.590199238637996,-33.37228080376374,-35.68340956658749,-5.864714744631691,-5.611533839426231,-28.18749172899856,33.85545849541407,-9.673366456339586,17.084649445760874,16.32317505712411,17.32782448200536,36.61224346976131],"ebitda":[null,87403000,87500000,101975000,160494000,173113000,175452000,204196000,213760000,220737000,216059000,212732000,213410000,183976000,182205000,162811000,160466000,173873000,175442000,167519000,174538000,174505000,167543000,150629000,147033000,155447000,209767000,303396000,189149000,175893000,138176000,167040000,185483000,195331000,211222000,202477000,435601000,217260000,192466000,215728000,231620000,229318000,157463000,186052000,163768000,199450000,129349000,229436000,603770000,-449591000,65479000,394049000,513856000,976664000,972689000,1271526000,287037000,-23387000,-742422000,-5854000,-320666000,-967584000,284536000,191765000,209699000,-23704000,-63504000,445121000,628374000],"debtToCapital":[null,null,39.33692185644843,null,38.84251971587216,34.74646912683917,36.84367746043919,31.587640030579806,29.984097882139395,34.7871927650927,31.26603889457523,29.510556603166492,29.618735648240435,27.29366577731617,26.575801430169772,26.782291402046145,42.3663572720837,40.64247602494964,38.23535249004125,38.26587823133773,46.74378395100568,47.01187305584803,68.92166171462547,57.947949332363656,57.07365155206035,55.6947046028601,52.88041648715033,49.280944782796816,51.5165050254937,49.98477705008068,37.53663338226762,31.16118335238058,30.71186887566698,30.69991410339262,32.49071452368035,27.23624955669326,29.625863221513804,31.533635335350397,31.20627313417704,32.014556901781205,32.2180576729343,32.40898702776479,42.69774072392749,43.72988562959415,45.68878281290088,45.03754335774637,44.424979466839254,25.468416010081775,24.30881449974721,25.54015053054502,29.198584949034405,29.203805998749726,35.42765742478819,32.60861866298402,28.200516709974195,25.48762744562071,25.84273429280654,26.469758069038313,30.12438238611692,22.999686509902475,23.475590088999827,25.384690941738793,25.63577343676693,25.620868436137062,25.655151258256087,26.09769916787875,24.613028961382817,15.695073547864723,15.122381299011382],"returnOnAssets":[null,null,null,null,9.503051917380368,10.25290636301104,11.086988611280358,11.830798683134807,13.43307295510173,13.907760830138027,12.50382459555749,12.157216708849859,10.024512308769571,9.631241414356177,9.382039010015637,8.255453816468112,9.457064803478294,8.633867625191725,11.767753408957564,11.007489756637481,9.586213406679143,8.967891308424193,3.034310910577777,1.7950068023430885,2.2615371505354758,2.175393866027778,4.525637194314664,5.406929192662452,1.6035998174309432,2.2633904096516737,7.248934789205413,5.554179016837171,10.658109883121131,10.346257418037235,0.6894177022229605,1.8146316698573084,4.511356170103042,4.6047781901929286,9.04698441461982,9.01475180331724,6.999498553583922,7.325361809654203,6.114110579212187,5.721221082810816,4.799310055858122,4.152918216400435,3.6999560206577367,3.6174206497784778,6.7077502414607135,2.0141274045176325,1.1544609621702882,2.5925857674893438,2.2605588950124695,12.599309828498454,20.3537712291492,25.362044492391,24.775681042531897,20.32046729479367,9.330612757534919,1.8435765135159352,-2.6715967139536962,-10.305433294788397,-6.762837281708091,-6.330827856033334,-5.209913428477956,-0.12227675079184974,-3.0962294892107836,-1.449243525807842,1.3505850012690896],"returnOnEquity":[null,null,null,17.42549065264315,21.604547747519767,22.450250958780725,23.72388481911747,25.58511698896041,26.515108070210164,27.763566599671112,24.860036524753113,22.784450447573835,18.386139464697756,17.881657580014704,17.25562092978494,15.163895758426618,19.264034130327456,16.959595587897073,22.48681827285631,21.25531118305182,21.06305066230748,19.451084242926033,8.251256184991634,4.818076873830009,6.0533740270148835,5.847481943360309,13.697732573025318,14.980177036072565,4.6210675669064045,6.418040463298329,17.529473712733953,12.480593589142064,24.558400707619075,23.36952117906743,1.413605144131026,3.5043343157247415,8.647329202485023,8.946589559283387,18.30750802053214,17.812968581751655,14.007429640962133,14.878797039071745,13.580776416941562,12.822943435787757,10.715373658833304,9.156057356392429,8.777303521278592,7.29635726002942,13.30339620042959,4.151042603804684,2.4074280812688014,4.698401725553648,4.161305516033873,24.16118248263842,38.435678065315685,47.43751210943092,47.81596697544056,38.81109584093387,17.62411243851208,3.173689714875104,-4.644128431456857,-18.132115759861716,-11.874771171722102,-10.333839342022296,-8.456447300237707,-0.2038177877070494,-5.111097464915556,-2.2851512805766605,2.1316857002369343],"revenueGrowth":[null,null,null,null,33.05284763720557,13.538375550190572,8.374176859634419,20.03550071518432,25.253889141123032,23.578207153064092,16.92879871069053,-5.73055001220335,-15.713885310493891,-16.40563946017647,-10.561783457498697,-10.663478598569942,-7.778172132746275,-2.1794668149207053,1.0997712892992784,2.2581090595417352,4.833039203109335,8.664131692365974,-6.420693051505932,15.415700441615554,18.78039624884864,7.907312684264767,20.72352923487135,-5.070250016972089,-6.8166061061688215,-5.655668651617962,-3.591840688614878,9.86775936495281,10.149149817652647,15.421170930108108,23.12966963561591,13.78910150499333,15.817529277403564,3.0312664764342356,7.450550193579075,1.2700379368303594,3.6513583971405694,13.11465924695403,7.688518702960501,-11.203344935005,-13.671852049371115,-15.104228829424827,-11.42666870851653,12.241539159092918,1.2887916874441352,11.206531810172615,1.712682861910464,35.987005767577365,91.18757559155235,151.85295328727636,193.10738936529023,128.8009165330647,60.19202578006249,10.459435750464309,-10.103594917622349,-47.26344558593502,-39.65104063387324,-41.37045160642535,-47.72382239783717,-20.860402017731584,-7.018599887442889,-3.459310308173369,15.93861557034797,32.67306229750548,31.076953846338927]}},"filings":[{"accn":"0000915913-19-000021","filed":"2019-02-27","form":"10-K"},{"accn":"0000915913-20-000040","filed":"2020-02-26","form":"10-K"},{"accn":"0000915913-21-000018","filed":"2021-02-19","form":"10-K"},{"accn":"0000915913-20-000105","filed":"2020-05-11","form":"10-Q"},{"accn":"0000915913-20-000143","filed":"2020-08-05","form":"10-Q"},{"accn":"0000915913-20-000165","filed":"2020-11-04","form":"10-Q"},{"accn":"0000915913-22-000027","filed":"2022-02-22","form":"10-K"},{"accn":"0000915913-21-000098","filed":"2021-05-05","form":"10-Q"},{"accn":"0000915913-21-000149","filed":"2021-08-04","form":"10-Q"},{"accn":"0000915913-21-000181","filed":"2021-11-04","form":"10-Q"},{"accn":"0000915913-23-000039","filed":"2023-02-15","form":"10-K"},{"accn":"0000915913-22-000103","filed":"2022-05-04","form":"10-Q"},{"accn":"0000915913-22-000137","filed":"2022-08-03","form":"10-Q"},{"accn":"0000915913-22-000167","filed":"2022-11-02","form":"10-Q"},{"accn":"0000915913-24-000016","filed":"2024-02-15","form":"10-K"},{"accn":"0000915913-23-000115","filed":"2023-05-03","form":"10-Q"},{"accn":"0000915913-23-000166","filed":"2023-08-02","form":"10-Q"},{"accn":"0000915913-23-000180","filed":"2023-11-01","form":"10-Q"},{"accn":"0000915913-25-000026","filed":"2025-02-12","form":"10-K"},{"accn":"0000915913-24-000100","filed":"2024-05-01","form":"10-Q"},{"accn":"0000915913-24-000139","filed":"2024-07-31","form":"10-Q"},{"accn":"0000915913-24-000158","filed":"2024-11-06","form":"10-Q"},{"accn":"0000915913-26-000018","filed":"2026-02-11","form":"10-K"},{"accn":"0000915913-25-000084","filed":"2025-04-30","form":"10-Q"},{"accn":"0000915913-25-000133","filed":"2025-08-04","form":"10-Q"},{"accn":"0000915913-25-000162","filed":"2025-11-05","form":"10-Q"},{"accn":"0000915913-26-000072","filed":"2026-05-06","form":"10-Q"},{"accn":"0000915913-26-000102","filed":"2026-08-05","form":"10-Q"},{"accn":"0000915913-14-000044","filed":"2014-08-08","form":"8-K"},{"accn":"0000915913-15-000009","filed":"2015-03-02","form":"10-K"},{"accn":"0001193125-10-180498","filed":"2010-08-06","form":"10-Q"},{"accn":"0001193125-10-240748","filed":"2010-10-29","form":"10-Q"},{"accn":"0001193125-12-071957","filed":"2012-02-22","form":"10-K"},{"accn":"0001193125-13-062728","filed":"2013-02-15","form":"10-K"},{"accn":"0000915913-16-000041","filed":"2016-02-29","form":"10-K"},{"accn":"0000915913-17-000010","filed":"2017-02-28","form":"10-K"},{"accn":"0000915913-18-000005","filed":"2018-02-28","form":"10-K"},{"accn":"0000915913-18-000047","filed":"2018-11-07","form":"10-Q"},{"accn":"0000915913-19-000043","filed":"2019-05-08","form":"10-Q"},{"accn":"0000915913-19-000078","filed":"2019-08-07","form":"10-Q"},{"accn":"0000915913-19-000099","filed":"2019-11-06","form":"10-Q"},{"accn":"0000915913-14-000041","filed":"2014-08-08","form":"8-K"},{"accn":"0000915913-14-000035","filed":"2014-07-31","form":"10-Q"},{"accn":"0000915913-14-000053","filed":"2014-10-29","form":"10-Q"},{"accn":"0001193125-11-114734","filed":"2011-04-28","form":"10-Q"},{"accn":"0001193125-11-197105","filed":"2011-07-26","form":"10-Q"},{"accn":"0001193125-11-279855","filed":"2011-10-25","form":"10-Q"},{"accn":"0001193125-12-170115","filed":"2012-04-19","form":"10-Q"},{"accn":"0001193125-12-307324","filed":"2012-07-19","form":"10-Q"},{"accn":"0001193125-12-428238","filed":"2012-10-19","form":"10-Q"},{"accn":"0001193125-13-162568","filed":"2013-04-19","form":"10-Q"},{"accn":"0001193125-13-295546","filed":"2013-07-19","form":"10-Q"},{"accn":"0000915913-13-000007","filed":"2013-10-18","form":"10-Q"},{"accn":"0000915913-15-000018","filed":"2015-05-11","form":"10-Q"},{"accn":"0000915913-15-000027","filed":"2015-08-07","form":"10-Q"},{"accn":"0000915913-15-000034","filed":"2015-11-06","form":"10-Q"},{"accn":"0000915913-16-000053","filed":"2016-05-10","form":"10-Q"},{"accn":"0000915913-16-000065","filed":"2016-08-05","form":"10-Q"},{"accn":"0000915913-16-000071","filed":"2016-11-08","form":"10-Q"},{"accn":"0000915913-17-000021","filed":"2017-05-04","form":"10-Q"},{"accn":"0000915913-17-000030","filed":"2017-08-08","form":"10-Q"},{"accn":"0000915913-17-000036","filed":"2017-11-09","form":"10-Q"},{"accn":"0000915913-18-000023","filed":"2018-05-10","form":"10-Q"},{"accn":"0000915913-18-000039","filed":"2018-08-07","form":"10-Q"},{"accn":"0001193125-11-047404","filed":"2011-02-25","form":"10-K"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2677203000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":722063000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":737258000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":754866000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":857789000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3071976000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":821629000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":853874000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":777748000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":921699000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3374950000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":832064000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":885052000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":879747000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":992564000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3589427000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":738845000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":764049000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":746868000},"#0":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3128909000},"#1":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2249762000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":879147000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3128909000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":829291000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":773896000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":830566000},"#2":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3327957000},"#3":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2433753000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":894204000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3327957000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1127728000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1479593000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2091805000},"#4":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7320104000},"#5":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4699126000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2620978000},"revenue@FY2022":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7320104000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2580252000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2370190000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2310596000},"#6":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9617203000},"#7":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7261038000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":2356165000},"revenue@FY2023":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9617203000},"revenue@2024Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1360736000},"revenue@2024Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1430385000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1354692000},"#8":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5377526000},"#9":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4145813000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1231713000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5377526000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1076881000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1329992000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1307829000},"#10":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5142733000},"#11":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3714702000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1428031000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5142733000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1428731000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1743313000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":656615000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":625494000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":604368000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":632677000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2519154000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":445299000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":515276000},"#12":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2005394000},"#13":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":1447166000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":558228000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2005394000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":580270000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":592483000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":585036000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":604975000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2362764000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":696530000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":742108000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":722977000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":707390000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2651667000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":586597000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":576842000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":591196000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":639635000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2394270000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":599843000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":604721000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":642418000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":598566000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2445548000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":692313000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":718290000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":693216000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":722610000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2826429000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":657211000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":669327000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":654010000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":696655000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1706897000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":479210000},"#14":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1965700000},"#15":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1411614000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":554086000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1965700000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":516650000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":542518000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":497211000},"#16":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2157694000},"#17":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1556379000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":601315000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2157694000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":548578000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":559138000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":569880000},"#18":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2331649000},"#19":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1677596000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":654053000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2331649000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":496827000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":530690000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":492812000},"#20":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2134056000},"#21":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1520329000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":613727000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2134056000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":565604000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":525479000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":581293000},"#22":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2329986000},"#23":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1672376000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":657610000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2329986000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":678698000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":899169000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1047991000},"#24":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4245517000},"#25":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2625858000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":1619659000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4245517000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1303712000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1811703000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2255662000},"#26":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8431294000},"#27":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5371077000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":3060217000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8431294000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1321798000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1440963000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1458726000},"#28":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5314987000},"#29":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4221487000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":1093500000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5314987000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":920582000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1133116000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1190219000},"#30":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4474014000},"#31":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3243917000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1230097000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4474014000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":927765000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1153012000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":390686000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":385172000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":381585000},"#32":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1543799000},"#33":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1157443000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":386356000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1543799000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":335481000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":381197000},"#34":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1521532000},"#35":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":1112763000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":408769000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1521532000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":415799000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":404316000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":388213000},"#36":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1620854000},"#37":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1208328000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":412526000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1620854000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":463514000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":490159000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":464965000},"#38":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1699951000},"#39":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1418638000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":281313000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1699951000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":460724000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":435606000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":443476000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1620311000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1339806000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":280505000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1620311000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":404244000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":397358000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":436972000},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1674700000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1238574000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":436126000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1674700000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":625938000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":506259000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":474171000},"#44":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1966196000},"#45":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1481359000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":484837000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1966196000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":414677000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":421223000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":415038000},"#46":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1706627000},"#47":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1250938000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":455689000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":467107000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":465297000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":109818000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":134079000},"#48":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":483862000},"#49":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":334403000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":149459000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":483862000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":164471000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":188167000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":196823000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":196461000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":741910000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":235358000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":252377000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":260402000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":206810000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":951716000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":246068000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":245879000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":215534000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":191362000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":898843000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":195911000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":191670000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":209611000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":253279000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":850471000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":195599000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":207363000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":205446000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":162440000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":770848000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":191384000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":212031000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":219045000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":237773000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":860233000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":242534000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":248104000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":238972000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":240966000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":970306000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":254956000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":271960000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":275657000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":303703000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1106276000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":304979000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":311356000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":280537000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":320384000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1217256000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":283486000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":325914000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":309867000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":338511000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1257778000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":242018000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":233359000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":254056000},"#50":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":994853000},"#51":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":729433000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":265420000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":994853000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":263687000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":248417000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":249273000},"#52":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":997971000},"#53":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":761377000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":236594000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":997971000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":449030000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":580424000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1043814000},"#54":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3074587000},"#55":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2073268000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":1001319000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3074587000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1276540000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":558487000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":54934000},"#56":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1185909000},"#57":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1889961000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":-704052000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1185909000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38938000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-10578000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-104034000},"#58":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62539000},"#59":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-75674000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":138213000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62539000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":156299000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":196876000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":117610000},"#60":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":668719000},"#61":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":470785000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":197934000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":668719000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":500966000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":590301000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":51481000},"#63":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":14953000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"}],"rule":"component-sum","value":66434000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":56171000},"#65":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":14983000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":71154000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":212628000},"#67":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":153086000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":59542000},"#69":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":60918000},"#70":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":46081000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":14837000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#71"}],"rule":"component-sum","value":74379000},"#72":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":13200000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#69"},{"ref":"#72"}],"rule":"component-sum","value":286746000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":66530000},"#74":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":14719000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":81249000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":66865000},"#76":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14667000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76"}],"rule":"component-sum","value":81532000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":61924000},"#78":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":14336000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78"}],"rule":"component-sum","value":76260000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":274615000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":195319000},"#81":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":79296000},"#82":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":58394000},"#83":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":43722000},"#84":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":14672000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#84"}],"rule":"component-sum","value":93968000},"#85":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13100000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#82"},{"ref":"#85"}],"rule":"component-sum","value":346109000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":73039000},"#87":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":17615000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"component-sum","value":90654000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":82907000},"#89":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":19947000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":102854000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":77169000},"#91":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":20534000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":97703000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":354885000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":233115000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":121770000},"#95":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":77083000},"#96":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":58096000},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":18987000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#97"}],"rule":"component-sum","value":140757000},"#98":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":0},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":13100000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#95"},{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":445068000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":74004000},"#101":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":19049000},"#102":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":0},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"},{"ref":"#102"}],"rule":"component-sum","value":93053000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":61735000},"#104":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":20911000},"#105":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":94703000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":177349000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":53404000},"#107":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":19831000},"#108":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":0},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":73235000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":308456000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":189143000},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":119313000},"#112":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":78919000},"#113":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":59791000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":19128000},"#115":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":16982000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":155423000},"#116":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":111685000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10700000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#112"},{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":509760000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":63575000},"#119":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19953000},"#120":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":0},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":83528000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":61725000},"#122":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21565000},"#123":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":0},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":83290000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":61368000},"#125":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":19441000},"#126":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":0},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":80809000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":158189000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":186668000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":-28479000},"#130":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":82246000},"#131":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":60959000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":21287000},"#133":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":33361000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":26169000},"#134":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":33361000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8100000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#130"},{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":281896000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":78104000},"#137":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":22572000},"#138":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":17000000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":117676000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":67011000},"#140":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":54,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21937000},"#141":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3332000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":92280000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66012000},"#143":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":55,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22407000},"#144":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":293000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":88712000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":355135000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":211127000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":144008000},"#148":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":88310000},"#149":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":66916000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":21394000},"#151":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":5322000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":170724000},"#152":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":25947000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":5700000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148"},{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":475092000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":135765000},"#155":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":26492000},"#156":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":0},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19913000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"},{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":182170000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":88010000},"#159":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21925000},"#160":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":0},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":40354000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":20441000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"},{"ref":"#160"},{"ref":"#162"}],"rule":"component-sum","value":130376000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":81012000},"#164":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":21903000},"#165":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-6804000},"#166":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":61534000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":21180000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"},{"ref":"#165"},{"ref":"#167"}],"rule":"component-sum","value":117291000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":300440000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":252672000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":47768000},"#171":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":89187000},"#172":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":67324000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":21863000},"#174":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":35,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":0},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":16900000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":-44634000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#173"},{"ref":"#174"},{"ref":"#176"}],"rule":"component-sum","value":24997000},"#177":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-6804000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#171"},{"ref":"#177"},{"ref":"#175"}],"rule":"component-sum","value":399723000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":82631000},"#179":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":19872000},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16783000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":119286000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":86055000},"#182":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":20500000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":9413000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":-7370000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"},{"ref":"#184"}],"rule":"component-sum","value":99185000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":86302000},"#186":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":21012000},"#187":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":0},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":14250000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":4837000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"},{"ref":"#187"},{"ref":"#189"}],"rule":"component-sum","value":112151000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":353765000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":254988000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":98777000},"#193":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":80475000},"#194":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":61384000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":19091000},"#196":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"#197":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":0},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":0},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":19000000},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":4750000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#195"},{"ref":"#198"},{"ref":"#200"}],"rule":"component-sum","value":122618000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#193"},{"ref":"#196"},{"ref":"#199"}],"rule":"component-sum","value":453240000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":108928000},"#202":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":24323000},"#203":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12905000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5740000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202"},{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":151896000},"#205":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":116585000},"#206":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":17337000},"#207":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":4235000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":11589000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":5849000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"},{"ref":"#207"},{"ref":"#209"}],"rule":"component-sum","value":144006000},"#210":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":106471000},"#211":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":21763000},"#212":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":17141000},"#213":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":17141000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":0},"#215":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":17627000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":6038000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"},{"ref":"#214"},{"ref":"#216"}],"rule":"component-sum","value":134272000},"#217":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":450286000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":331984000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":118302000},"#220":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":84330000},"#221":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":63423000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":20907000},"#223":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":17056000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":-85000},"#225":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25100000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":7473000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#222"},{"ref":"#224"},{"ref":"#226"}],"rule":"component-sum","value":146597000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220"},{"ref":"#223"},{"ref":"#225"}],"rule":"component-sum","value":576772000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":101370000},"#228":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20986000},"#229":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7418000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":129774000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":123637000},"#231":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16074000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":14422000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":7004000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"},{"ref":"#233"}],"rule":"component-sum","value":146715000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":100167000},"#235":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":16610000},"#236":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3724000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":21246000},"#238":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":6824000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"},{"ref":"#236"},{"ref":"#238"}],"rule":"component-sum","value":127325000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":446090000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":325174000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":120916000},"#242":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":70054000},"#243":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":53670000},"#244":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":16384000},"#245":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3838000},"#246":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3724000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":114000},"#248":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":28000000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":6754000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#244"},{"ref":"#247"},{"ref":"#249"}],"rule":"component-sum","value":144168000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#242"},{"ref":"#245"},{"ref":"#248"}],"rule":"component-sum","value":547982000},"#250":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":113355000},"#251":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14977000},"#252":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":500000},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6827000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"},{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":135659000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":126715000},"#255":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13462000},"#256":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4760000},"#257":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":13721000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":6894000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"},{"ref":"#256"},{"ref":"#258"}],"rule":"component-sum","value":151831000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":108135000},"#260":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15585000},"#261":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5290000},"#262":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":5290000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":0},"#264":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":20509000},"#265":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":6788000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"},{"ref":"#263"},{"ref":"#265"}],"rule":"component-sum","value":130508000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":533368000},"#267":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":348205000},"#268":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":185163000},"#269":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":58287000},"#270":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":44024000},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":14263000},"#272":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":5877000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":587000},"#274":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":27100000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":6591000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#271"},{"ref":"#273"},{"ref":"#275"}],"rule":"component-sum","value":206604000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#269"},{"ref":"#272"},{"ref":"#274"}],"rule":"component-sum","value":624632000},"#276":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":101877000},"#277":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16097000},"#278":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1847000},"#279":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6100000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"},{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":125921000},"#280":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":106949000},"#281":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":14210000},"#282":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6733000},"#283":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":12216000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":6116000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"},{"ref":"#282"},{"ref":"#284"}],"rule":"component-sum","value":134008000},"#285":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":96092000},"#286":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":13532000},"#287":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2251000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":18563000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":6347000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"},{"ref":"#287"},{"ref":"#289"}],"rule":"component-sum","value":118222000},"#290":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":429827000},"#291":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":304918000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":124909000},"#293":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":59214000},"#294":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":43839000},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":15375000},"#296":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":19597000},"#297":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":10831000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":8766000},"#299":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24900000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":6337000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#295"},{"ref":"#298"},{"ref":"#300"}],"rule":"component-sum","value":155387000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#293"},{"ref":"#296"},{"ref":"#299"}],"rule":"component-sum","value":533538000},"#301":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":93187000},"#302":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":14636000},"#303":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":6429000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":114252000},"#304":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":121516000},"#305":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":13976000},"#306":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":766000},"#307":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":12800000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":6371000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"},{"ref":"#306"},{"ref":"#308"}],"rule":"component-sum","value":142629000},"#309":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103477000},"#310":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":13289000},"#311":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":754000},"#312":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":19111000},"#313":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":6311000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"},{"ref":"#311"},{"ref":"#313"}],"rule":"component-sum","value":123831000},"#314":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":441482000},"#315":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":318180000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":123302000},"#317":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":54026000},"#318":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":41901000},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":12125000},"#320":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3027000},"#321":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2294000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":733000},"#323":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":25300000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":6189000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#319"},{"ref":"#322"},{"ref":"#324"}],"rule":"component-sum","value":142349000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#317"},{"ref":"#320"},{"ref":"#323"}],"rule":"component-sum","value":523835000},"#325":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":112568000},"#326":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16083000},"#327":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6021000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":134672000},"#328":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":128942000},"#329":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":17386000},"#330":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":11840000},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":5819000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"},{"ref":"#331"}],"rule":"component-sum","value":152147000},"#332":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":134479000},"#333":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":18358000},"#334":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":17449000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":5609000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"},{"ref":"#335"}],"rule":"component-sum","value":158446000},"#336":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":524145000},"#337":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":375989000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":148156000},"#339":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":71981000},"#340":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":51827000},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":20154000},"#342":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":24700000},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":7251000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#341"},{"ref":"#343"}],"rule":"component-sum","value":175561000},"#344":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#339"},{"ref":"#344"},{"ref":"#342"}],"rule":"component-sum","value":620826000},"#345":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":154306000},"#346":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":20471000},"#347":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"#348":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":7434000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346"},{"ref":"#347"},{"ref":"#348"}],"rule":"component-sum","value":182211000},"#349":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":397070000},"#350":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":21419000},"#351":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":7439000},"#352":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":14859000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":7425000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"},{"ref":"#351"},{"ref":"#353"}],"rule":"component-sum","value":433353000},"#354":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":172109000},"#355":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":21082000},"#356":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1757000},"#357":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":22191000},"#358":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":7332000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"},{"ref":"#356"},{"ref":"#358"}],"rule":"component-sum","value":202280000},"#359":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":910002000},"#360":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":716046000},"#361":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":193956000},"#362":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":85725000},"#363":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":62972000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":22753000},"#365":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9491000},"#366":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9196000},"#367":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":295000},"#368":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28000000},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":5809000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#364"},{"ref":"#367"},{"ref":"#369"}],"rule":"component-sum","value":222813000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#362"},{"ref":"#365"},{"ref":"#368"}],"rule":"component-sum","value":1033218000},"#370":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":161376000},"#371":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":23532000},"#372":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":36285000},"#373":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5886000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"},{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":227079000},"#374":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":166423000},"#375":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":20770000},"#376":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":297465000},"#377":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":11605000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":5719000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"},{"ref":"#376"},{"ref":"#378"}],"rule":"component-sum","value":490377000},"#379":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":154253000},"#380":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":22397000},"#381":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":860864000},"#382":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17263000},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":5658000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"},{"ref":"#381"},{"ref":"#383"}],"rule":"component-sum","value":1043172000},"#384":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":618048000},"#385":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":482052000},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":135996000},"#387":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":86720000},"#388":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":66699000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":20021000},"#390":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1180806000},"#391":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1194614000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":-13808000},"#393":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":23036000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":5773000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#389"},{"ref":"#392"},{"ref":"#394"}],"rule":"component-sum","value":147982000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#387"},{"ref":"#390"},{"ref":"#393"}],"rule":"component-sum","value":1908610000},"#395":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":123502000},"#396":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":14099000},"#397":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-833000},"#398":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5467000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"},{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":142235000},"#399":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":132457000},"#400":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":12444000},"#401":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4284000},"#402":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":11164000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":5697000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"},{"ref":"#401"},{"ref":"#403"}],"rule":"component-sum","value":154882000},"#404":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":138577000},"#405":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":12674000},"#406":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2321000},"#407":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16985000},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":5821000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"},{"ref":"#406"},{"ref":"#408"}],"rule":"component-sum","value":159393000},"#409":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":550036000},"#410":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":394536000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":155500000},"#412":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":51398000},"#413":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":39217000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":12181000},"#415":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7893000},"#416":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5772000},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":2121000},"#418":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22430000},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":5445000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#414"},{"ref":"#417"},{"ref":"#419"}],"rule":"component-sum","value":175247000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#412"},{"ref":"#415"},{"ref":"#418"}],"rule":"component-sum","value":631757000},"#420":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":137406000},"#421":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":9170000},"#422":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":25866000},"#423":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5230000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"},{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":177672000},"#424":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126353000},"#425":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3667000},"#426":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7337000},"#427":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":10430000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":5200000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"},{"ref":"#426"},{"ref":"#428"}],"rule":"component-sum","value":142557000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":30991000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":62925000},"#429":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":186280000},"#430":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":122843000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":63437000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":186280000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":76264000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":106635000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":120563000},"#431":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":401943000},"#432":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":303462000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":98481000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":401943000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":142362000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":149095000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":160309000},"#433":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":519748000},"#434":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":451766000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":67982000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":519748000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":157927000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":71939000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":144515000},"#435":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":399783000},"#436":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":374381000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":25402000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":399783000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":112383000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":108380000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":128802000},"#437":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":576675000},"#438":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":349565000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":227110000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":576675000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":77923000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":110240000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":106473000},"#439":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":271298000},"#440":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":294636000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":-23338000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":271298000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":36686000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":79264000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":86420000},"#441":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":345111000},"#442":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":192097000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":153014000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":345111000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":242797000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":123493000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":124909000},"#443":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":600980000},"#444":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":491199000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":109781000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":600980000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":121705000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":138039000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":147422000},"#445":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":571660000},"#446":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":407166000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":164494000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":571660000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":182623000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":390350000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":163760000},"#447":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":911540000},"#448":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":736733000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":174807000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":911540000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":155154000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":185737000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":186147000},"#449":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":666123000},"#450":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":527038000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":139085000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":666123000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":124044000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":112200000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144432000},"#451":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":505812000},"#452":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":380676000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":125136000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":505812000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":155864000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":542333000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":131523000},"#453":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":798434000},"#454":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":829720000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":-31286000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":798434000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":311979000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":434096000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":890977000},"#455":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2470061000},"#456":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1637052000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":833009000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2470061000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1101763000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":139998000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-140014000},"#457":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":251881000},"#458":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1101747000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":-849866000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":251881000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-179506000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-492611000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-1108830000},"#459":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1776545000},"#460":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1780947000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":4402000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1776545000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19761000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":47527000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-216986000},"#461":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-367084000},"#462":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-149698000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":-217386000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-367084000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":233506000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":452944000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":257133000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":130800000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":143899000},"#463":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":527226000},"#464":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":383340000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":143886000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":527226000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":171600000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":180180000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":186411000},"#465":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":720425000},"#466":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":538191000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":182234000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":720425000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":179763000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":179710000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":151083000},"#467":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":660503000},"#468":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":510556000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":149947000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":660503000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":132336000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":126285000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":136717000},"#469":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":533663000},"#470":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":395338000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":138325000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":533663000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":130937000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":140900000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":140126000},"#471":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":539175000},"#472":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":411963000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":127212000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":539175000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":26179000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":57069000},"#473":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":160273000},"#474":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":104770000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":55503000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":71338000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":50897000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":58951000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":67250000},"#475":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":310744000},"#476":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":180138000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":130606000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":310744000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":227730000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":105396000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":111953000},"#477":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":515264000},"#478":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":445079000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":70185000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":515264000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":53457000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":121771000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":129644000},"#479":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":446798000},"#480":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":304872000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":141926000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":446798000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":138609000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":371819000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":154565000},"#481":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":794701000},"#482":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":664993000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":129708000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":794701000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":153859000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":167071000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":163723000},"#483":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":562950000},"#484":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":484653000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":78297000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":562950000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":115473000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":88075000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":121544000},"#485":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":373519000},"#486":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":325092000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":48427000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":373519000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":123294000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":535195000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-516809000},"#487":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":133618000},"#488":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":141680000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":-8062000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":133618000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":299641000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":401454000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":869260000},"#489":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2433444000},"#490":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1570355000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":863089000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2433444000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1157478000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":168375000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-158164000},"#491":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":246738000},"#492":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1167689000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":-920951000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":246738000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-167574000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-494132000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-1178846000},"#493":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1763825000},"#494":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1840552000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":76727000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1763825000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-18966000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-8971000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-239146000},"#495":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-552073000},"#496":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-267083000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":-284990000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-552073000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":254195000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":441649000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5231000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":42,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7608000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9496000},"#497":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":31559000},"#498":{"kind":"filed","concept":"InterestAndDebtExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":22335000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":9224000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":31559000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6088000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":6199000},"#499":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":24584000},"#500":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":18561000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":6023000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":24584000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":5936000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":45,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5984000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":46,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":6139000},"#501":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":25533000},"#502":{"kind":"filed","concept":"InterestAndDebtExpense","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":18059000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":7474000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":25533000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":9592000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":9274000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":9710000},"#503":{"kind":"filed","concept":"InterestAndDebtExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":37574000},"#504":{"kind":"filed","concept":"InterestAndDebtExpense","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":28576000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":8998000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestAndDebtExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":37574000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8734000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8486000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":52,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":7914000},"#505":{"kind":"filed","concept":"InterestAndDebtExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":32800000},"#506":{"kind":"filed","concept":"InterestAndDebtExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":25134000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":7666000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestAndDebtExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":32800000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8773000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":54,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":8733000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":55,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":8749000},"#507":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":41358000},"#508":{"kind":"filed","concept":"InterestAndDebtExpense","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":26255000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":15103000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":41358000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35746000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":57,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":20599000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":58,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":19294000},"#509":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":81650000},"#510":{"kind":"filed","concept":"InterestAndDebtExpense","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":62193000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":19457000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":81650000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15114000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":60,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":15800000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":61,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15946000},"#511":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":65181000},"#512":{"kind":"filed","concept":"InterestAndDebtExpense","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":46860000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":18321000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":65181000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":68513000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14590000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":15792000},"#513":{"kind":"filed","concept":"InterestAndDebtExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":115350000},"#514":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":98895000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":16455000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestAndDebtExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":115350000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13538000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":13308000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":12988000},"#515":{"kind":"filed","concept":"InterestAndDebtExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52405000},"#516":{"kind":"filed","concept":"InterestAndDebtExpense","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":39834000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":12571000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestAndDebtExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52405000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12586000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11601000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":11108000},"#517":{"kind":"filed","concept":"InterestAndDebtExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":57695000},"#518":{"kind":"filed","concept":"InterestAndDebtExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":35295000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":22400000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestAndDebtExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":57695000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16885000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17852000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":19227000},"#519":{"kind":"filed","concept":"InterestAndDebtExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":73116000},"#520":{"kind":"filed","concept":"InterestAndDebtExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":53964000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":19152000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestAndDebtExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":73116000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":43882000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7152000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5136000},"#521":{"kind":"filed","concept":"InterestAndDebtExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":61476000},"#522":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":56170000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":5306000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestAndDebtExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":61476000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":27834000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":41409000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":29691000},"#523":{"kind":"filed","concept":"InterestAndDebtExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":122973000},"#524":{"kind":"filed","concept":"InterestAndDebtExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":98934000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":24039000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestAndDebtExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":122973000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26777000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25577000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":29332000},"#525":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":116072000},"#526":{"kind":"filed","concept":"InterestAndDebtExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":81686000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":34386000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":116072000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":37969000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":35187000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":47760000},"#527":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":165619000},"#528":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":120916000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":44703000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":165619000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48977000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":49939000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":50959000},"#529":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":207651000},"#530":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":149875000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":57776000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":207651000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":33121000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":30924000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":38493000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":52131000},"#531":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":178368000},"#532":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":116023000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":62345000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":178368000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":63308000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":81751000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":93689000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":84972000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":315778000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":111061000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":114843000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":120662000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":45548000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":392114000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":114262000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":50089000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":109459000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":37726000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":311536000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":83987000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":82739000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":90512000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":155933000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":413171000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":56583000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":22447000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":72794000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-18508000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":133316000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":43115000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":52147000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":65392000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":174252000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":334906000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":228186000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-314821000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":128220000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":602090000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":643675000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":51213000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":103333000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":118670000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-218366000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":54850000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":131760000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":302461000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":129745000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":129596000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":693562000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":133569000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":154198000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":155070000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":90391000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":533228000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":107204000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":85624000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":98301000},"#533":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":375764000},"#534":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":291129000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":84635000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":375764000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":95677000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":424600000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-392781000},"#535":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":123672000},"#536":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":127496000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":-3824000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":123672000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":253383000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":406773000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":897215000},"#537":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2689816000},"#538":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1557371000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":1132445000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2689816000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1238580000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":650043000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":302533000},"#539":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573476000},"#540":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2191156000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":-617680000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573476000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2448000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-188198000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-1068992000},"#541":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1179449000},"#542":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-1254742000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":75293000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1179449000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":41348000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":22897000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-160694000},"#543":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-510628000},"#544":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-96449000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":-414179000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-510628000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":319091000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":479959000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.42},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.57},"#545":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.94},"#546":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":92046000},"#547":{"kind":"computed","op":"product","terms":[{"ref":"#545"},{"ref":"#546"}],"value":178569240},"#548":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-01-02","end":"2009-09-30","value":1.26},"#549":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-01-02","end":"2009-09-30","value":91955000},"#550":{"kind":"computed","op":"product","terms":[{"ref":"#548"},{"ref":"#549"}],"value":115863300},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#550","weight":-1}],"value":62705940},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#546","weight":4},{"ref":"#549","weight":-3}],"rule":"unaverage-quarter","value":92319000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"#552"}],"rule":"per-share-quarter","value":0.6792311441848373},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.94},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.69},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.89},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":1.02},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.92},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":3.43},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.2},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.24},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.33},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.51},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":4.28},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.27},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.56},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.22},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.42},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":3.47},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.94},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.98},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.11},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":1.91},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":4.9},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.71},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.28},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.93},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.24},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.69},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.4},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.46},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.58},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":1.55},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":3},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":2.02},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-2.78},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.13},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":5.3},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":5.68},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.45},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.92},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.06},"#553":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.49},"#554":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":112380000},"#555":{"kind":"computed","op":"product","terms":[{"ref":"#553"},{"ref":"#554"}],"value":55066200},"#556":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":2.43},"#557":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":112456000},"#558":{"kind":"computed","op":"product","terms":[{"ref":"#556"},{"ref":"#557"}],"value":273268080},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#558","weight":-1}],"value":-218201880},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#554","weight":4},{"ref":"#557","weight":-3}],"rule":"unaverage-quarter","value":112152000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"per-share-quarter","value":-1.9455906270062058},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.49},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.18},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":2.73},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.2},"#561":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":6.34},"#562":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":109458000},"#563":{"kind":"computed","op":"product","terms":[{"ref":"#561"},{"ref":"#562"}],"value":693963720},"#564":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":5.11},"#565":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":110276000},"#566":{"kind":"computed","op":"product","terms":[{"ref":"#564"},{"ref":"#565"}],"value":563510360},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#566","weight":-1}],"value":130453360},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#562","weight":4},{"ref":"#565","weight":-3}],"rule":"unaverage-quarter","value":107004000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"per-share-quarter","value":1.219144704870846},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":6.34},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":1.26},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.45},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.46},"#569":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.02},"#570":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":106321000},"#571":{"kind":"computed","op":"product","terms":[{"ref":"#569"},{"ref":"#570"}],"value":533731419.99999994},"#572":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":4.16},"#573":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":106324000},"#574":{"kind":"computed","op":"product","terms":[{"ref":"#572"},{"ref":"#573"}],"value":442307840},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#574","weight":-1}],"value":91423579.99999994},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#570","weight":4},{"ref":"#573","weight":-3}],"rule":"unaverage-quarter","value":106312000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"per-share-quarter","value":0.8599554142523886},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.02},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.01},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.8},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.92},"#577":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.52},"#578":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":106808000},"#579":{"kind":"computed","op":"product","terms":[{"ref":"#577"},{"ref":"#578"}],"value":375964160},"#580":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":2.73},"#581":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":106640000},"#582":{"kind":"computed","op":"product","terms":[{"ref":"#580"},{"ref":"#581"}],"value":291127200},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#582","weight":-1}],"value":84836960},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#578","weight":4},{"ref":"#581","weight":-3}],"rule":"unaverage-quarter","value":107312000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"per-share-quarter","value":0.7905635902788132},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.52},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.84},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":3.62},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-3.36},"#585":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.06},"#586":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":116536000},"#587":{"kind":"computed","op":"product","terms":[{"ref":"#585"},{"ref":"#586"}],"value":123528160},"#588":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":1.1},"#589":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":116140000},"#590":{"kind":"computed","op":"product","terms":[{"ref":"#588"},{"ref":"#589"}],"value":127754000.00000001},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#590","weight":-1}],"value":-4225840.000000015},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#586","weight":4},{"ref":"#589","weight":-3}],"rule":"unaverage-quarter","value":117724000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"per-share-quarter","value":-0.03589616390880377},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":1.06},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":2.15},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":3.46},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":7.61},"#593":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":22.84},"#594":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":117793000},"#595":{"kind":"computed","op":"product","terms":[{"ref":"#593"},{"ref":"#594"}],"value":2690392120},"#596":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":13.23},"#597":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":117749000},"#598":{"kind":"computed","op":"product","terms":[{"ref":"#596"},{"ref":"#597"}],"value":1557819270},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#598","weight":-1}],"value":1132572850},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#594","weight":4},{"ref":"#597","weight":-3}],"rule":"unaverage-quarter","value":117925000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"per-share-quarter","value":9.604179351282594},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":22.84},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":10.51},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":5.52},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.57},"#601":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":13.36},"#602":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":117766000},"#603":{"kind":"computed","op":"product","terms":[{"ref":"#601"},{"ref":"#602"}],"value":1573353760},"#604":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":18.6},"#605":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":117797000},"#606":{"kind":"computed","op":"product","terms":[{"ref":"#604"},{"ref":"#605"}],"value":2191024200},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#606","weight":-1}],"value":-617670440},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#602","weight":4},{"ref":"#605","weight":-3}],"rule":"unaverage-quarter","value":117673000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"per-share-quarter","value":-5.249041326387531},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":13.36},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.08},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-1.96},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-9.45},"#609":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-11.2},"#610":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":117516000},"#611":{"kind":"computed","op":"product","terms":[{"ref":"#609"},{"ref":"#610"}],"value":-1316179200},"#612":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":-11.49},"#613":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":117505000},"#614":{"kind":"computed","op":"product","terms":[{"ref":"#612"},{"ref":"#613"}],"value":-1350132450},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#614","weight":-1}],"value":33953250},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#610","weight":4},{"ref":"#613","weight":-3}],"rule":"unaverage-quarter","value":117549000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"per-share-quarter","value":0.28884337595385756},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-11.2},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.16},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-1.72},"#617":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-5.76},"#618":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":117664000},"#619":{"kind":"computed","op":"product","terms":[{"ref":"#617"},{"ref":"#618"}],"value":-677744640},"#620":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-1.88},"#621":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":117651000},"#622":{"kind":"computed","op":"product","terms":[{"ref":"#620"},{"ref":"#621"}],"value":-221183880},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#622","weight":-1}],"value":-456560760},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#618","weight":4},{"ref":"#621","weight":-3}],"rule":"unaverage-quarter","value":117703000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"per-share-quarter","value":-3.878922032573511},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-5.76},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":2.34},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":3.52},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-06-30","value":172476000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2009-09-30","value":260434000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-31","value":308791000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-31","value":308791000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2010-03-31","value":267317000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2010-06-30","value":324123000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-09-30","value":424673000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2010-12-31","value":529650000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2010-12-31","value":529650000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2011-03-31","value":441013000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2011-06-30","value":490715000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-09-30","value":481258000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-12-31","value":469416000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2011-12-31","value":469416000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2012-03-31","value":519359000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2012-06-30","value":461751000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-09-30","value":402642000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":477696000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-12-31","value":477696000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-03-31","value":434904000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-06-30","value":314659000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-09-30","value":401427000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-12-31","value":477239000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-12-31","value":477239000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-03-31","value":524043000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-06-30","value":515119000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2014-09-30","value":653120000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-12-31","value":2489768000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-12-31","value":2489768000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-03-31","value":261421000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-06-30","value":207238000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2015-09-30","value":234490000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":213734000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":213734000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-03-31","value":252382000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-06-30","value":193661000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2016-09-30","value":233599000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":2269756000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":2269756000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2017-03-31","value":1254536000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2017-06-30","value":1006945000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2017-09-30","value":692188000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":1137303000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":1137303000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2018-03-31","value":692188000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-06-30","value":908144000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-09-30","value":641226000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":555320000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":555320000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-03-31","value":465274000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-06-30","value":398183000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-09-30","value":317823000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":613110000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":613110000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-03-31","value":553228000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-06-30","value":736696000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-09-30","value":702073000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":746724000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":746724000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-03-31","value":569859000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-06-30","value":823572000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-09-30","value":595049000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":439272000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-12-31","value":439272000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-31","value":463325000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-06-30","value":930596000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-09-30","value":1382803000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":1499142000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2022-12-31","value":1499142000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-03-31","value":1586734000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-06-30","value":1599738000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-09-30","value":1601668000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":889900000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":889900000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-03-31","value":2055813000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-06-30","value":1830227000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-09-30","value":1664519000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-12-31","value":1192230000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-12-31","value":1192230000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-03-31","value":1518511000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":1806829000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-09-30","value":1931758000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":1618001000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2025-12-31","value":1618001000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-03-31","value":1089809000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2026-06-30","value":1631688000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1032087000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1032087000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2010-06-30","value":1081086000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2010-09-30","value":1212062000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":1348198000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":1348198000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2011-03-31","value":1346374000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2011-06-30","value":1455696000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":1449354000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":1355620000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":1355620000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":1469556000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":1451675000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":1386852000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":1407313000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":1407313000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2013-03-31","value":1403500000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2013-06-30","value":1281878000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":1394706000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":1482915000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":1482915000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-03-31","value":1477402000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-06-30","value":1525883000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-09-30","value":1508307000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":3348850000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":3348850000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-03-31","value":1686543000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-06-30","value":1654081000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-09-30","value":1720915000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":1831002000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":1831002000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":1615391000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":1527760000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":1557703000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":3306618000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":3306618000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":2390254000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-06-30","value":2204448000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2017-09-30","value":2327324000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2477563000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2477563000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2018-03-31","value":2158725000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2018-06-30","value":2283070000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-09-30","value":2059577000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1998421000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1998421000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-03-31","value":1987176000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-06-30","value":2036637000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-09-30","value":1969752000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2225109000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2225109000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":2155181000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":2292409000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":2227012000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2206184000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2206184000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":2009394000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":2151354000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":2078106000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1993681000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1993681000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":2336483000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":3350104000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":4296971000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":5186917000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":5186917000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":6657575000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":7454777000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":7125562000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":5216919000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":5216919000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":5822725000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":5225705000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":4669610000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":3842262000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":3842262000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":4107282000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":4505187000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":4554905000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":4008139000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":4008139000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":3259183000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":3944201000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":3203824000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-12-31","value":3203824000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":2771557000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2009-12-31","value":2771557000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2010-06-30","value":2731070000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-09-30","value":2936660000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":3068081000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-12-31","value":3068081000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2011-03-31","value":3139881000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-06-30","value":3292347000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-09-30","value":3269055000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2012-03-31","value":3363499000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2012-06-30","value":3302707000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-09-30","value":3362655000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":3437291000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2012-12-31","value":3437291000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2013-03-31","value":3450445000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2013-06-30","value":3335949000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-09-30","value":3470065000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-12-31","value":3584797000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-12-31","value":3584797000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-03-31","value":3558728000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-06-30","value":3454532000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-09-30","value":3393466000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":5202437000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-12-31","value":5202437000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-03-31","value":9794759000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-06-30","value":9770809000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-09-30","value":9675064000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-12-31","value":9597954000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-12-31","value":9597954000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-03-31","value":9438968000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-06-30","value":9312381000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-09-30","value":9396944000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":8161207000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":8161207000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-03-31","value":7366468000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-06-30","value":7291989000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2017-09-30","value":7523300000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":7750772000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":7750772000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2018-03-31","value":7556340000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2018-06-30","value":7538363000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-09-30","value":7487195000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":7581674000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":7581674000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-03-31","value":7871062000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2019-06-30","value":8094414000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2019-09-30","value":8141603000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":9860863000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":9860863000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":9847638000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":10170253000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":10231983000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":10450946000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-12-31","value":10450946000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":10290302000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":10796926000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":10832325000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":10974118000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-12-31","value":10974118000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":11416058000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":12520405000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":13828502000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":15456522000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-12-31","value":15456522000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":17564358000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":19109668000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":18883354000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":18270652000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":18270652000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":19032333000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":18388282000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":17455186000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":16609649000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":16609649000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":16999258000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":17291927000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":17148285000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":16374211000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":16374211000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":15139578000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2026-06-30","value":15905095000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":1159058000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":353264000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":353264000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2010-06-30","value":317148000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2010-09-30","value":347744000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":364177000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":364177000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2011-03-31","value":381611000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2011-06-30","value":394413000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":402394000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":401178000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":401178000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":433362000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":413303000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":382512000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":385009000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":385009000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2013-03-31","value":434251000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2013-06-30","value":375583000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":410837000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":436363000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":436363000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-03-31","value":423199000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-06-30","value":815914000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-09-30","value":812710000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":1139886000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-12-31","value":1139886000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-03-31","value":1456344000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-06-30","value":1368078000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-09-30","value":1322548000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":1616685000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":1616685000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":1225098000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":1076834000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":1140103000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":1140103000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":1207947000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-06-30","value":983662000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2017-09-30","value":1103017000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1200925000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1200925000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2018-03-31","value":868860000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2018-06-30","value":1041661000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-09-30","value":1127009000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1183173000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1183173000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-03-31","value":1278191000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-06-30","value":1399981000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-09-30","value":1421243000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1408996000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1408996000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":1192926000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1420803000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":1612739000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1801849000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1801849000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":953256000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":984928000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":1591042000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1874335000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1874335000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":2103338000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":1781762000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":2487951000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2741015000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2741015000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":3505369000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":4291513000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":3941612000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":3560462000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":3560462000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":2050696000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":1958458000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":1910720000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":1966464000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":1966464000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":1944393000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1949784000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":2003954000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":1798044000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":1798044000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":1575931000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1891100000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":4218603000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":3582496000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":3392198000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":3483728000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":3933076000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":3933076000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":3612910000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":3701083000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":3800918000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":3822566000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":3822566000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":4007023000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":4120011000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":4133266000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":5767283000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":5767283000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":5806113000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":5964092000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":5906602000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":5982352000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":5982352000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":4347749000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":4431155000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":4937093000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":5168511000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":5168511000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":5381006000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":6219430000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":6863875000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":7265675000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":7265675000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":8105288000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":9021628000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":8720915000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":8605553000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":8605553000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":7232614000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":6905127000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":6964525000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":6409961000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":6409961000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":6724916000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":6792943000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":6879227000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":6592750000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":6592750000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":5031462000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":5371241000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":1556125000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":1509063000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1461372000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":1505283000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":1505283000},"totalLiabilities@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4"},{"ref":"equity@2009Q4","weight":-1}],"rule":"accounting-identity","value":1518239000},"totalLiabilities@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009"},{"ref":"equity@FY2009","weight":-1}],"rule":"accounting-identity","value":1518239000},"totalLiabilities@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2"},{"ref":"equity@2010Q2","weight":-1}],"rule":"accounting-identity","value":1481608000},"totalLiabilities@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3"},{"ref":"equity@2010Q3","weight":-1}],"rule":"accounting-identity","value":1498619000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":1592335000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":1592335000},"totalLiabilities@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1"},{"ref":"equity@2011Q1","weight":-1}],"rule":"accounting-identity","value":1477213000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":1490228000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":1598432000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":1524997000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":1524997000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":1548205000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":1870556000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":1892916000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":1842021000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":1842021000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":1831127000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":1829442000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":1806195000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":3713802000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":3713802000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":6547429000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":6454919000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":6400550000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":6196641000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":6196641000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":5744097000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":6006035000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":5945511000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":4218603000},"#625":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2011-12-31","value":749257000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2011-12-31","value":14416000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":763673000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":763673000},"#627":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2009-12-31","value":776403000},"#628":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":36310000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":812713000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":812713000},"#629":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2010-06-30","value":784959000},"#630":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2010-06-30","value":8603000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":793562000},"#631":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2010-09-30","value":755552000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2010-09-30","value":10182000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":765734000},"#633":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2010-12-31","value":851927000},"#634":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2010-12-31","value":8983000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":860910000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":860910000},"#635":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2011-03-31","value":758597000},"#636":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2011-03-31","value":9097000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":767694000},"#637":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2011-06-30","value":758867000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2011-06-30","value":12885000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":771752000},"#639":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2011-09-30","value":878384000},"#640":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2011-09-30","value":12795000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":891179000},"#641":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2012-03-31","value":742199000},"#642":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":14462000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":756661000},"#643":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2012-06-30","value":742252000},"#644":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":12572000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":754824000},"#645":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2012-09-30","value":701162000},"#646":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":12572000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":713734000},"#647":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2012-12-31","value":686588000},"#648":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2012-12-31","value":12700000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":699288000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":699288000},"#649":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2013-03-31","value":686592000},"#650":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2013-03-31","value":9228000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":695820000},"#651":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2013-06-30","value":1067852000},"#652":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2013-06-30","value":9355000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":1077207000},"#653":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2013-09-30","value":1060282000},"#654":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2013-09-30","value":19602000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":1079884000},"#655":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2013-12-31","value":1054310000},"#656":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2013-12-31","value":24554000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":1078864000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":1078864000},"#657":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2014-03-31","value":1052790000},"#658":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2014-03-31","value":18063000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":1070853000},"#659":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2014-06-30","value":685845000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2014-06-30","value":377521000},"#661":{"kind":"filed","concept":"CommercialPaper","filing":42,"unit":"USD","end":"2014-06-30","value":363000000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"},{"ref":"#661"}],"rule":"component-sum","value":1426366000},"#662":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2014-09-30","value":684107000},"#663":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2014-09-30","value":368268000},"#664":{"kind":"filed","concept":"CommercialPaper","filing":43,"unit":"USD","end":"2014-09-30","value":355876000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663"},{"ref":"#664"}],"rule":"component-sum","value":1408251000},"#665":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2014-12-31","value":2223035000},"#666":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2014-12-31","value":711096000},"#667":{"kind":"filed","concept":"CommercialPaper","filing":55,"unit":"USD","end":"2014-12-31","value":367178000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666"},{"ref":"#667"}],"rule":"component-sum","value":3301309000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666"},{"ref":"#667"}],"rule":"component-sum","value":3301309000},"#668":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-03-31","value":3541312000},"#669":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-03-31","value":471809000},"#670":{"kind":"filed","concept":"CommercialPaper","filing":53,"unit":"USD","end":"2015-03-31","value":461717000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669"},{"ref":"#670"}],"rule":"component-sum","value":4474838000},"#671":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-06-30","value":3562308000},"#672":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-06-30","value":428000000},"#673":{"kind":"filed","concept":"CommercialPaper","filing":54,"unit":"USD","end":"2015-06-30","value":418405000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672"},{"ref":"#673"}],"rule":"component-sum","value":4408713000},"#674":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2015-09-30","value":3558964000},"#675":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2015-09-30","value":284368000},"#676":{"kind":"filed","concept":"CommercialPaper","filing":55,"unit":"USD","end":"2015-09-30","value":272950000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675"},{"ref":"#676"}],"rule":"component-sum","value":4116282000},"#677":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2015-12-31","value":3142163000},"#678":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2015-12-31","value":674994000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678"}],"rule":"component-sum","value":3817157000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678"}],"rule":"component-sum","value":3817157000},"#679":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-06-30","value":3019478000},"#680":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-06-30","value":493705000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680"}],"rule":"component-sum","value":3513183000},"#681":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2016-09-30","value":3048440000},"#682":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2016-09-30","value":400892000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682"}],"rule":"component-sum","value":3449332000},"#683":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2016-12-31","value":2121718000},"#684":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":247544000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684"}],"rule":"component-sum","value":2369262000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684"}],"rule":"component-sum","value":2369262000},"#685":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-03-31","value":1398386000},"#686":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-03-31","value":314500000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686"}],"rule":"component-sum","value":1712886000},"#687":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2017-06-30","value":1421468000},"#688":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2017-06-30","value":307109000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688"}],"rule":"component-sum","value":1728577000},"#689":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2017-09-30","value":1407171000},"#690":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2017-09-30","value":382358000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690"}],"rule":"component-sum","value":1789529000},"#691":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1415360000},"#692":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":422012000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692"}],"rule":"component-sum","value":1837372000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692"}],"rule":"component-sum","value":1837372000},"#693":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2018-03-31","value":1436852000},"#694":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2018-03-31","value":39216000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694"}],"rule":"component-sum","value":1476068000},"#695":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2018-06-30","value":1406724000},"#696":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2018-06-30","value":208681000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696"}],"rule":"component-sum","value":1615405000},"#697":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2018-09-30","value":1411605000},"#698":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2018-09-30","value":286188000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698"}],"rule":"component-sum","value":1697793000},"#699":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1397916000},"#700":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":307294000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700"}],"rule":"component-sum","value":1705210000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700"}],"rule":"component-sum","value":1705210000},"#701":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2019-03-31","value":1393904000},"#702":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2019-03-31","value":425684000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702"}],"rule":"component-sum","value":1819588000},"#703":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2019-06-30","value":1398419000},"#704":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2019-06-30","value":490691000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704"}],"rule":"component-sum","value":1889110000},"#705":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2019-09-30","value":1381984000},"#706":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2019-09-30","value":539960000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706"}],"rule":"component-sum","value":1921944000},"#707":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2862921000},"#708":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":187336000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708"}],"rule":"component-sum","value":3050257000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708"}],"rule":"component-sum","value":3050257000},"#709":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-03-31","value":3105225000},"#710":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":35615000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710"}],"rule":"component-sum","value":3140840000},"#711":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2020-06-30","value":3132191000},"#712":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":406201000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712"}],"rule":"component-sum","value":3538392000},"#713":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-09-30","value":2940533000},"#714":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":603787000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714"}],"rule":"component-sum","value":3544320000},"#715":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2767381000},"#716":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":804677000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716"}],"rule":"component-sum","value":3572058000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716"}],"rule":"component-sum","value":3572058000},"#717":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-03-31","value":2030032000},"#718":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":616000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718"}],"rule":"component-sum","value":2030648000},"#719":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-06-30","value":2043794000},"#720":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":623000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720"}],"rule":"component-sum","value":2044417000},"#721":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-09-30","value":2021487000},"#722":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":611000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722"}],"rule":"component-sum","value":2022098000},"#723":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2004319000},"#724":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":389920000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724"}],"rule":"component-sum","value":2394239000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724"}],"rule":"component-sum","value":2394239000},"#725":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-03-31","value":1985696000},"#726":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":503795000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726"}],"rule":"component-sum","value":2489491000},"#727":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-06-30","value":3205730000},"#728":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":251304000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728"}],"rule":"component-sum","value":3457034000},"#729":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-09-30","value":3118753000},"#730":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":251216000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730"}],"rule":"component-sum","value":3369969000},"#731":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-12-31","value":3214972000},"#732":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2128000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732"}],"rule":"component-sum","value":3217100000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732"}],"rule":"component-sum","value":3217100000},"#733":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-03-31","value":3233393000},"#734":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":2167000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734"}],"rule":"component-sum","value":3235560000},"#735":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-06-30","value":3509289000},"#736":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":6247000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736"}],"rule":"component-sum","value":3515536000},"#737":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-09-30","value":3495971000},"#738":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":162351000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738"}],"rule":"component-sum","value":3658322000},"#739":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-12-31","value":3541002000},"#740":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":625761000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740"}],"rule":"component-sum","value":4166763000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740"}],"rule":"component-sum","value":4166763000},"#741":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-03-31","value":3519453000},"#742":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":5076000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742"}],"rule":"component-sum","value":3524529000},"#743":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-06-30","value":3519504000},"#744":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":3213000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744"}],"rule":"component-sum","value":3522717000},"#745":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-09-30","value":3565990000},"#746":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":3012000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746"}],"rule":"component-sum","value":3569002000},"#747":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-12-31","value":3118142000},"#748":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":398023000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":3516165000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748"}],"rule":"component-sum","value":3516165000},"#749":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-03-31","value":3128655000},"#750":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":410477000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750"}],"rule":"component-sum","value":3539132000},"#751":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-06-30","value":3178111000},"#752":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":444911000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#752"}],"rule":"component-sum","value":3623022000},"#753":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-09-30","value":3181009000},"#754":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":445384000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754"}],"rule":"component-sum","value":3626393000},"#755":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2025-12-31","value":3119464000},"#756":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":74077000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756"}],"rule":"component-sum","value":3193541000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756"}],"rule":"component-sum","value":3193541000},"#757":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-03-31","value":1807203000},"#758":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":74628000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#758"}],"rule":"component-sum","value":1881831000},"#759":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1802107000},"#760":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":74677000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#760"}],"rule":"component-sum","value":1876784000},"#761":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2016-03-31","value":3105351000},"#762":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2016-03-31","value":484754000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762"}],"rule":"component-sum","value":3590105000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2009-06-30","value":1153134000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2009-09-30","value":1244272000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2009-12-31","value":1253318000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2009-12-31","value":1253318000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2010-03-31","value":1241153000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2010-06-30","value":1249462000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2010-09-30","value":1438041000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2010-12-31","value":1475746000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2010-12-31","value":1475746000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2011-03-31","value":1662668000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2011-06-30","value":1802119000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2011-09-30","value":1670623000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":1678827000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2011-12-31","value":1678827000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2012-03-31","value":1807374000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2012-06-30","value":1793644000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2012-09-30","value":1901283000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":1932008000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-12-31","value":1932008000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2013-03-31","value":1902240000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2013-06-30","value":1465393000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-09-30","value":1577149000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-12-31","value":1742776000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-12-31","value":1742776000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2014-03-31","value":1727601000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2014-06-30","value":1625090000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2014-09-30","value":1587271000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-12-31","value":1488635000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-12-31","value":1488635000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-03-31","value":3247330000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2015-06-30","value":3315890000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2015-09-30","value":3274514000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":3401313000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":3401313000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2016-03-31","value":3694871000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2016-06-30","value":3306346000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2016-09-30","value":3451433000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":3942604000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":3942604000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2017-03-31","value":3783972000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2017-06-30","value":3899791000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2017-09-30","value":4039572000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":3817696000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":3817696000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-03-31","value":3943430000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2018-06-30","value":3837280000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2018-09-30","value":3686277000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":3759108000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":3759108000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-03-31","value":3864039000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-06-30","value":3974403000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-09-30","value":4008337000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":4093580000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":4093580000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-03-31","value":4041525000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-06-30","value":4206161000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-09-30","value":4325381000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":4468594000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":4468594000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-03-31","value":5942553000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":6365771000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":5895232000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":5805607000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":5805607000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-03-31","value":6035052000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-06-30","value":6300975000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-09-30","value":6964627000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":8190847000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":8190847000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2023-03-31","value":9459070000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-06-30","value":10088040000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-09-30","value":10162439000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":9665099000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":9665099000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2024-03-31","value":11799719000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-06-30","value":11483155000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-09-30","value":10490661000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":10199688000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2024-12-31","value":10199688000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-03-31","value":10274342000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-06-30","value":10498984000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-09-30","value":10269058000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-12-31","value":9781461000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2025-12-31","value":9781461000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2026-03-31","value":10108116000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2026-06-30","value":10533854000},"#763":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":259408000},"#764":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":107113000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":152295000},"#765":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":358525000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#763","weight":-1}],"rule":"quarter-from-ytd","value":99117000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":358525000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":18084000},"#766":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":134144000},"#767":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":18084000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":116060000},"#768":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":275732000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":141588000},"#769":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":331309000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#768","weight":-1}],"rule":"quarter-from-ytd","value":55577000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":331309000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46556000},"#770":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":146170000},"#771":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46556000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#770"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":99614000},"#772":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":285467000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#770","weight":-1}],"rule":"quarter-from-ytd","value":139297000},"#773":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":487359000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":201892000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":487359000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":123544000},"#774":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":184909000},"#775":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":123544000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#775","weight":-1}],"rule":"quarter-from-ytd","value":61365000},"#776":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":306482000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":121573000},"#777":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":488766000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":182284000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":488766000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":98650000},"#778":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":178854000},"#779":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":98650000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":80204000},"#780":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":317521000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":138667000},"#781":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":432859000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":115338000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":432859000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":149173000},"#782":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":295147000},"#783":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":149173000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":145974000},"#784":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":430542000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#784"},{"ref":"#782","weight":-1}],"rule":"quarter-from-ytd","value":135395000},"#785":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":492609000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":62067000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":492609000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":45791000},"#786":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":133183000},"#787":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":45791000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":87392000},"#788":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":316903000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":183720000},"#789":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":360810000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":43907000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":360810000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":172708000},"#790":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":252849000},"#791":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":172708000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":80141000},"#792":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":454114000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#790","weight":-1}],"rule":"quarter-from-ytd","value":201265000},"#793":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":735524000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":281410000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":735524000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":82585000},"#794":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-54455000},"#795":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":82585000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":-137040000},"#796":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":74844000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#794","weight":-1}],"rule":"quarter-from-ytd","value":129299000},"#797":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":303979000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":229135000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":303979000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":121554000},"#798":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":223857000},"#799":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":121554000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":102303000},"#800":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":376941000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":153084000},"#801":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":546165000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":169224000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":546165000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54916000},"#802":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":199288000},"#803":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54916000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#803","weight":-1}],"rule":"quarter-from-ytd","value":144372000},"#804":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":345638000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":146350000},"#805":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":719374000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#804","weight":-1}],"rule":"quarter-from-ytd","value":373736000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":719374000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":155054000},"#806":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":207917000},"#807":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":155054000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":52863000},"#808":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":461714000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":253797000},"#809":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":798914000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#808","weight":-1}],"rule":"quarter-from-ytd","value":337200000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":798914000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":157949000},"#810":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":385853000},"#811":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":157949000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":227904000},"#812":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":490586000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":104733000},"#813":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":344257000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#812","weight":-1}],"rule":"quarter-from-ytd","value":-146329000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":344257000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":206176000},"#814":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":60311000},"#815":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":206176000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":-145865000},"#816":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":955602000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":895291000},"#817":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1912416000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":956814000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1912416000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":720980000},"#818":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":794687000},"#819":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":720980000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":73707000},"#820":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1423540000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":628853000},"#821":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1326583000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":-96957000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1326583000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97485000},"#822":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":465148000},"#823":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97485000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":367663000},"#824":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":692255000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":227107000},"#825":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":687876000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#824","weight":-1}],"rule":"quarter-from-ytd","value":-4379000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":687876000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":547207000},"#826":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":538180000},"#827":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":547207000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#826"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":-9027000},"#828":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":893782000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":355602000},"#829":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1282267000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":388485000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1282267000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":346244000},"#830":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":1056241000},"#831":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":346244000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":709997000},"#832":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":83610000},"#833":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":60459000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":23151000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":23151000},"#835":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":100786000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#832","weight":-1}],"rule":"quarter-from-ytd","value":17176000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":17176000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#835"}],"rule":"component-sum","value":100786000},"#837":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":16141000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#837"}],"rule":"component-sum","value":16141000},"#838":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":33930000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"#838"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":17789000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":17789000},"#840":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":50006000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":16076000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#841"}],"rule":"component-sum","value":16076000},"#842":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":75478000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#840","weight":-1}],"rule":"quarter-from-ytd","value":25472000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#843"}],"rule":"component-sum","value":25472000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#842"}],"rule":"component-sum","value":75478000},"#844":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":31894000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#844"}],"rule":"component-sum","value":31894000},"#845":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":67627000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":35733000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#846"}],"rule":"component-sum","value":35733000},"#847":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":127111000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#845","weight":-1}],"rule":"quarter-from-ytd","value":59484000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#848"}],"rule":"component-sum","value":59484000},"#849":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":190574000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":63463000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#850"}],"rule":"component-sum","value":63463000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#849"}],"rule":"component-sum","value":190574000},"#851":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":54784000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#851"}],"rule":"component-sum","value":54784000},"#852":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":126623000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"#852"},{"ref":"#851","weight":-1}],"rule":"quarter-from-ytd","value":71839000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#853"}],"rule":"component-sum","value":71839000},"#854":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":218708000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":92085000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#855"}],"rule":"component-sum","value":92085000},"#856":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":280873000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#854","weight":-1}],"rule":"quarter-from-ytd","value":62165000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#857"}],"rule":"component-sum","value":62165000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#856"}],"rule":"component-sum","value":280873000},"#858":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":55335000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#858"}],"rule":"component-sum","value":55335000},"#859":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":103168000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":47833000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#860"}],"rule":"component-sum","value":47833000},"#861":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":135028000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"#861"},{"ref":"#859","weight":-1}],"rule":"quarter-from-ytd","value":31860000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#862"}],"rule":"component-sum","value":31860000},"#863":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":155346000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#861","weight":-1}],"rule":"quarter-from-ytd","value":20318000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#864"}],"rule":"component-sum","value":20318000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#863"}],"rule":"component-sum","value":155346000},"#865":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":23667000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#865"}],"rule":"component-sum","value":23667000},"#866":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":46670000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"#866"},{"ref":"#865","weight":-1}],"rule":"quarter-from-ytd","value":23003000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#867"}],"rule":"component-sum","value":23003000},"#868":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":76682000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":30012000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#869"}],"rule":"component-sum","value":30012000},"#870":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":110576000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"#870"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":33894000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"}],"rule":"component-sum","value":33894000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#870"}],"rule":"component-sum","value":110576000},"#872":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":56741000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#872"}],"rule":"component-sum","value":56741000},"#873":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":111723000},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":54982000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#874"}],"rule":"component-sum","value":54982000},"#875":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":164568000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#873","weight":-1}],"rule":"quarter-from-ytd","value":52845000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#876"}],"rule":"component-sum","value":52845000},"#877":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":227649000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#875","weight":-1}],"rule":"quarter-from-ytd","value":63081000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#878"}],"rule":"component-sum","value":63081000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#877"}],"rule":"component-sum","value":227649000},"#879":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":58120000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#879"}],"rule":"component-sum","value":58120000},"#880":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":99509000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"#880"},{"ref":"#879","weight":-1}],"rule":"quarter-from-ytd","value":41389000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#881"}],"rule":"component-sum","value":41389000},"#882":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":141301000},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":41792000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#883"}],"rule":"component-sum","value":41792000},"#884":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":196654000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"#884"},{"ref":"#882","weight":-1}],"rule":"quarter-from-ytd","value":55353000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#885"}],"rule":"component-sum","value":55353000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#884"}],"rule":"component-sum","value":196654000},"#886":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":54143000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#886"}],"rule":"component-sum","value":54143000},"#887":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":97765000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"#887"},{"ref":"#886","weight":-1}],"rule":"quarter-from-ytd","value":43622000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#888"}],"rule":"component-sum","value":43622000},"#889":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":187519000},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"#889"},{"ref":"#887","weight":-1}],"rule":"quarter-from-ytd","value":89754000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#890"}],"rule":"component-sum","value":89754000},"#891":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":317703000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#889","weight":-1}],"rule":"quarter-from-ytd","value":130184000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#892"}],"rule":"component-sum","value":130184000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#891"}],"rule":"component-sum","value":317703000},"#893":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":131815000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#893"}],"rule":"component-sum","value":131815000},"#894":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":280945000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"#894"},{"ref":"#893","weight":-1}],"rule":"quarter-from-ytd","value":149130000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#895"}],"rule":"component-sum","value":149130000},"#896":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":471675000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#894","weight":-1}],"rule":"quarter-from-ytd","value":190730000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#897"}],"rule":"component-sum","value":190730000},"#898":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":699991000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"#898"},{"ref":"#896","weight":-1}],"rule":"quarter-from-ytd","value":228316000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#899"}],"rule":"component-sum","value":228316000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#898"}],"rule":"component-sum","value":699991000},"#900":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":216132000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#900"}],"rule":"component-sum","value":216132000},"#901":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":415626000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"#901"},{"ref":"#900","weight":-1}],"rule":"quarter-from-ytd","value":199494000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#902"}],"rule":"component-sum","value":199494000},"#903":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":608456000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"#903"},{"ref":"#901","weight":-1}],"rule":"quarter-from-ytd","value":192830000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#904"}],"rule":"component-sum","value":192830000},"#905":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":851796000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#903","weight":-1}],"rule":"quarter-from-ytd","value":243340000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#906"}],"rule":"component-sum","value":243340000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#905"}],"rule":"component-sum","value":851796000},"#907":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":214529000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#907"}],"rule":"component-sum","value":214529000},"#908":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":418991000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"#908"},{"ref":"#907","weight":-1}],"rule":"quarter-from-ytd","value":204462000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#909"}],"rule":"component-sum","value":204462000},"#910":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":621371000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"#910"},{"ref":"#908","weight":-1}],"rule":"quarter-from-ytd","value":202380000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#911"}],"rule":"component-sum","value":202380000},"#912":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":850477000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"#912"},{"ref":"#910","weight":-1}],"rule":"quarter-from-ytd","value":229106000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#913"}],"rule":"component-sum","value":229106000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#912"}],"rule":"component-sum","value":850477000},"#914":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":179683000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#914"}],"rule":"component-sum","value":179683000},"#915":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":396915000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"#915"},{"ref":"#914","weight":-1}],"rule":"quarter-from-ytd","value":217232000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#916"}],"rule":"component-sum","value":217232000},"#917":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":652739000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"#917"},{"ref":"#915","weight":-1}],"rule":"quarter-from-ytd","value":255824000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#918"}],"rule":"component-sum","value":255824000},"#919":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":953667000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#917","weight":-1}],"rule":"quarter-from-ytd","value":300928000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#920"}],"rule":"component-sum","value":300928000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#919"}],"rule":"component-sum","value":953667000},"#921":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":231698000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#921"}],"rule":"component-sum","value":231698000},"#922":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":502607000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"#922"},{"ref":"#921","weight":-1}],"rule":"quarter-from-ytd","value":270909000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#923"}],"rule":"component-sum","value":270909000},"#924":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":815934000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"#924"},{"ref":"#922","weight":-1}],"rule":"quarter-from-ytd","value":313327000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#925"}],"rule":"component-sum","value":313327000},"#926":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1261646000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"#926"},{"ref":"#924","weight":-1}],"rule":"quarter-from-ytd","value":445712000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#927"}],"rule":"component-sum","value":445712000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#926"}],"rule":"component-sum","value":1261646000},"#928":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":415608000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#928"}],"rule":"component-sum","value":415608000},"#929":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":919295000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"#929"},{"ref":"#928","weight":-1}],"rule":"quarter-from-ytd","value":503687000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#930"}],"rule":"component-sum","value":503687000},"#931":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1465193000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"#931"},{"ref":"#929","weight":-1}],"rule":"quarter-from-ytd","value":545898000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#932"}],"rule":"component-sum","value":545898000},"#933":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2154542000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"#933"},{"ref":"#931","weight":-1}],"rule":"quarter-from-ytd","value":689349000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#934"}],"rule":"component-sum","value":689349000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#933"}],"rule":"component-sum","value":2154542000},"#935":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":583042000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#935"}],"rule":"component-sum","value":583042000},"#936":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":1034593000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"#936"},{"ref":"#935","weight":-1}],"rule":"quarter-from-ytd","value":451551000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#937"}],"rule":"component-sum","value":451551000},"#938":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1337719000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"#938"},{"ref":"#936","weight":-1}],"rule":"quarter-from-ytd","value":303126000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#939"}],"rule":"component-sum","value":303126000},"#940":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1680529000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"#940"},{"ref":"#938","weight":-1}],"rule":"quarter-from-ytd","value":342810000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#941"}],"rule":"component-sum","value":342810000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#940"}],"rule":"component-sum","value":1680529000},"#942":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":182624000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#942"}],"rule":"component-sum","value":182624000},"#943":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":302252000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"#943"},{"ref":"#942","weight":-1}],"rule":"quarter-from-ytd","value":119628000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#944"}],"rule":"component-sum","value":119628000},"#945":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":434416000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"#945"},{"ref":"#943","weight":-1}],"rule":"quarter-from-ytd","value":132164000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#946"}],"rule":"component-sum","value":132164000},"#947":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":589801000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"#947"},{"ref":"#945","weight":-1}],"rule":"quarter-from-ytd","value":155385000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#948"}],"rule":"component-sum","value":155385000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#947"}],"rule":"component-sum","value":589801000},"#949":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":98676000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#949"}],"rule":"component-sum","value":98676000},"#950":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":170407000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"#950"},{"ref":"#949","weight":-1}],"rule":"quarter-from-ytd","value":71731000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#951"}],"rule":"component-sum","value":71731000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":107370000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":27809000},"#952":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":52714000},"#953":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":27809000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#952"},{"ref":"#953","weight":-1}],"rule":"quarter-from-ytd","value":24905000},"#954":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":78344000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#954"},{"ref":"#952","weight":-1}],"rule":"quarter-from-ytd","value":25630000},"#955":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":103572000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#955"},{"ref":"#954","weight":-1}],"rule":"quarter-from-ytd","value":25228000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":103572000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":63986000},"#956":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":131469000},"#957":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":63986000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#956"},{"ref":"#957","weight":-1}],"rule":"quarter-from-ytd","value":67483000},"#958":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":200372000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#958"},{"ref":"#956","weight":-1}],"rule":"quarter-from-ytd","value":68903000},"#959":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":260076000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#959"},{"ref":"#958","weight":-1}],"rule":"quarter-from-ytd","value":59704000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":260076000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60552000},"#960":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":128505000},"#961":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60552000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#960"},{"ref":"#961","weight":-1}],"rule":"quarter-from-ytd","value":67953000},"#962":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":176499000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#962"},{"ref":"#960","weight":-1}],"rule":"quarter-from-ytd","value":47994000},"#963":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":226169000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#963"},{"ref":"#962","weight":-1}],"rule":"quarter-from-ytd","value":49670000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":226169000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":45070000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":49122000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":49895000},"#964":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":196928000},"#965":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":144087000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#964"},{"ref":"#965","weight":-1}],"rule":"quarter-from-ytd","value":52841000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":196928000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":50330000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":50474000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":49707000},"#966":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":200698000},"#967":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":150511000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#966"},{"ref":"#967","weight":-1}],"rule":"quarter-from-ytd","value":50187000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":200698000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":49283000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":52948000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":54487000},"#968":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":213484000},"#969":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":156718000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#968"},{"ref":"#969","weight":-1}],"rule":"quarter-from-ytd","value":56766000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":213484000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":53694000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":57841000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":58679000},"#970":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":231984000},"#971":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":170214000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#970"},{"ref":"#971","weight":-1}],"rule":"quarter-from-ytd","value":61770000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":231984000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":62260000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":61423000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":62082000},"#972":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":254000000},"#973":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":185765000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#972"},{"ref":"#973","weight":-1}],"rule":"quarter-from-ytd","value":68235000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":254000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":66574000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":70993000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":77713000},"#974":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":300841000},"#975":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":215280000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#974"},{"ref":"#975","weight":-1}],"rule":"quarter-from-ytd","value":85561000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":300841000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":87271000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":93085000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":105445000},"#976":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":429944000},"#977":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":285801000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#976"},{"ref":"#977","weight":-1}],"rule":"quarter-from-ytd","value":144143000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":429944000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":123751000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":138279000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":163502000},"#978":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":588638000},"#979":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":425532000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#978"},{"ref":"#979","weight":-1}],"rule":"quarter-from-ytd","value":163106000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":588638000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":161754000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":168731000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":164483000},"#980":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":658678000},"#981":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":494968000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#980"},{"ref":"#981","weight":-1}],"rule":"quarter-from-ytd","value":163710000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":658678000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":157805000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":155801000},"#982":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2009-01-02","end":"2009-09-30","value":74539000},"#983":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":50404000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#982"},{"ref":"#983","weight":-1}],"rule":"quarter-from-ytd","value":24135000},"#984":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":100513000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#984"},{"ref":"#982","weight":-1}],"rule":"quarter-from-ytd","value":25974000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":100513000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":24701000},"#985":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":48411000},"#986":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":24701000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#985"},{"ref":"#986","weight":-1}],"rule":"quarter-from-ytd","value":23710000},"#987":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":71486000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#987"},{"ref":"#985","weight":-1}],"rule":"quarter-from-ytd","value":23075000},"#988":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":95578000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#988"},{"ref":"#987","weight":-1}],"rule":"quarter-from-ytd","value":24092000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":95578000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":23004000},"#989":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":47310000},"#990":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":23004000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#989"},{"ref":"#990","weight":-1}],"rule":"quarter-from-ytd","value":24306000},"#991":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":71926000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#991"},{"ref":"#989","weight":-1}],"rule":"quarter-from-ytd","value":24616000},"#992":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":96753000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#992"},{"ref":"#991","weight":-1}],"rule":"quarter-from-ytd","value":24827000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":96753000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24235000},"#993":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":49449000},"#994":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":24235000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#993"},{"ref":"#994","weight":-1}],"rule":"quarter-from-ytd","value":25214000},"#995":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":74428000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#995"},{"ref":"#993","weight":-1}],"rule":"quarter-from-ytd","value":24979000},"#996":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":99020000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#996"},{"ref":"#995","weight":-1}],"rule":"quarter-from-ytd","value":24592000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":99020000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25244000},"#997":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":51817000},"#998":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":25244000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#997"},{"ref":"#998","weight":-1}],"rule":"quarter-from-ytd","value":26573000},"#999":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":79477000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#999"},{"ref":"#997","weight":-1}],"rule":"quarter-from-ytd","value":27660000},"#1000":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":107370000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1000"},{"ref":"#999","weight":-1}],"rule":"quarter-from-ytd","value":27893000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":92011000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":92174000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546","weight":4},{"ref":"#549","weight":-3}],"rule":"unaverage-quarter","value":92319000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":92046000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":92193000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":92111000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":92082000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-10-01","end":"2010-12-31","value":92350000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":92184000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":92517000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":92795000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":90958000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-10-01","end":"2011-12-31","value":89819000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":91522000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":89947000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":90051000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":89879000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-10-01","end":"2012-12-31","value":89660000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":89884000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":89236000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":84489000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":81852000},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":81713000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":84322000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":80112000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":79091000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":78659000},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2014-10-01","end":"2014-12-31","value":78545000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":79102000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":108464000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":112607000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":112544000},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":112608000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":111556000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":112770000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":113175000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":113448000},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":113563000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":113239000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":113289000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":112105000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":111975000},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":112152000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":112380000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":111867000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":110659000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":108302000},"dilutedShares@2018Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-10-01","end":"2018-12-31","value":107005000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":109458000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":106356000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":106316000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":106299000},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":106314000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":106321000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":106512000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":106535000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":106873000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#578","weight":4},{"ref":"#581","weight":-3}],"rule":"unaverage-quarter","value":107312000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":106808000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":113330000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":117436000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":116965000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586","weight":4},{"ref":"#589","weight":-3}],"rule":"unaverage-quarter","value":117724000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":116536000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":117653000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":117724000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":117869000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594","weight":4},{"ref":"#597","weight":-3}],"rule":"unaverage-quarter","value":117925000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":117793000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":117841000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":117769000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":117783000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602","weight":4},{"ref":"#605","weight":-3}],"rule":"unaverage-quarter","value":117673000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":117766000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":117451000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":117528000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":117535000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610","weight":4},{"ref":"#613","weight":-3}],"rule":"unaverage-quarter","value":117549000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":117516000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":117603000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":117665000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":117685000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618","weight":4},{"ref":"#621","weight":-3}],"rule":"unaverage-quarter","value":117703000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":117664000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":118607000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":136212000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2009-12-31","value":91509000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2009-12-31","value":91509000},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2010-06-30","value":91241000},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2010-09-30","value":91449000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":91594000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2010-12-31","value":91594000},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2011-03-31","value":91668000},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2011-06-30","value":91738000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2011-09-30","value":88756000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":88841000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2011-12-31","value":88841000},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2012-03-31","value":89169000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2012-06-30","value":89484000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2012-09-30","value":89260000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2012-12-31","value":88899000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2012-12-31","value":88899000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2013-03-31","value":88081000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2013-06-30","value":81365000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-09-30","value":81396000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2013-12-31","value":80053000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2013-12-31","value":80053000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2014-03-31","value":79544000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-06-30","value":78234000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2014-09-30","value":78249000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-12-31","value":78031000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-12-31","value":78031000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2015-03-31","value":112185000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2015-06-30","value":112193000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2015-09-30","value":112202000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-12-31","value":112219000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-12-31","value":112219000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-03-31","value":112297000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-06-30","value":112391000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2016-09-30","value":112466000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2016-12-31","value":112524000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2016-12-31","value":112524000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2017-03-31","value":110752000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2017-06-30","value":110391000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2017-09-30","value":110495000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":110547000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":110547000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2018-03-31","value":110756000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2018-06-30","value":108441000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2018-09-30","value":106187000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":105616000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":105616000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2019-03-31","value":105950000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2019-06-30","value":105971000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2019-09-30","value":106031000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":106040000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-12-31","value":106040000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-03-31","value":106319000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2020-06-30","value":106337000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-09-30","value":106457000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":106842000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-12-31","value":106842000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-03-31","value":116718000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2021-06-30","value":116945000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-09-30","value":116976000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":117015000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":117015000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-03-31","value":117112000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-06-30","value":117122000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-09-30","value":117145000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-12-31","value":117168000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-12-31","value":117168000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-03-31","value":117299000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-06-30","value":117340000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2023-09-30","value":117352000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":117356000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2023-12-31","value":117356000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2024-03-31","value":117527000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-06-30","value":117528000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-09-30","value":117538000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":117560000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":117560000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-03-31","value":117651000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-06-30","value":117669000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-09-30","value":117692000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":117716000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":117716000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2026-03-31","value":117886000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2026-06-30","value":117994000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":538870000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2076223000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-196654000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":36.243273296795195},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":22.448054928968777},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":24.042816327338645},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.9002800624154133},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":99506000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":580445000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":28442000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":600358000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-54143000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":35.3093843611984},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":16.85517745681471},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":7.092594413506855},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.9787739031596585},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":458350000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":121970000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-180662000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":599219000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-43622000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":36.8880364811233},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":18.723296322318646},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":14.015853337637571},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.2410624787782796},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":721632000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":136361000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":39545000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":607444000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-89754000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":36.517342150792324},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":19.529558888597446},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.720670953520226},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.1099620404762574},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1097341000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":145436000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":98951000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":693295000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-130184000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":35.40532695103341},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":19.17651077362848},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-25.456843116430733},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.0630455690405314},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":700069000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":158381000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-13724000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2500316000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-317703000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":36.01186988440014},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.608869340125054},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.7854957200186459},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.0630455690405314},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":700069000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":562148000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-10261000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":639006000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-131815000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":37.118821268480055},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":22.22694184358147},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.036434935962582},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.484548719011118},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":783880000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":152147000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-46827000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":463524000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-149130000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":36.4639279331611},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":45.71517577534859},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":35.422205149705924},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.19175912316963},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":707261000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":385127000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-37646000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":613988000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-190730000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":36.07042383908413},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":21.055663273965347},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.68213868759547},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.8274716528439436},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1056567000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":167553000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-59092000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":746892000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-228316000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":34.760154887875544},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":18.965736102567107},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.06055556098032},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.689035331266011},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1149890000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":142279000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-153826000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2463410000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-699991000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":36.067378775981865},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":27.00899272581816},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":20.550289633920503},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.689035331266011},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1149890000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":847106000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-161216000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":676910000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-216132000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":34.07021575263441},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":18.64688293208215},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.05273152065226},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.5546784479001965},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1354314000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":166445000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-55122000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":699315000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-199494000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":36.82427699163439},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":20.98599856279631},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":17.422479131169695},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.4547604574633513},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1490927000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":178672000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-46480000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":693600000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-192830000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":35.222285497989766},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":21.159151437856565},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.62665857343077},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.3859361136695132},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1604121000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":174831000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":130396000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":853479000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-243340000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":34.10470256829786},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.01269842549196},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.106818300885383},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.5792159807408963},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2437147000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":100697000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-132422000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2923304000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-851796000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":35.04119181139497},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.557920247437824},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.85551872206901},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.5792159807408963},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2437147000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":620645000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-59475000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":614801000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-214529000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":32.756261462147},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":16.788907010266023},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":14.509673882884771},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.8066342757220482},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2587612000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":132358000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-151599000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":651849000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-204462000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":30.542412855719984},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.684922040340345},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.206611094314631},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.6134601348673954},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2801696000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":105927000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":51417000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":602436000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-202380000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":34.01618492156579},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":19.33835697874323},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.161763524478221},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.3808880420204386},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2842247000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":140771000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":108094000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":754011000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-229106000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":30.190627960966708},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.233797078304312},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.626945209390465},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.224400046840773},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2825334000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":67579000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-51563000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2623097000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-850477000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":31.795523615419945},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":16.165762570915295},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.009425649643374},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.224400046840773},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2825334000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":446635000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-21734000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":673427000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-179683000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":31.796679332104173},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":18.79485005866457},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.537204672424998},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.1079269367305318},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1460789000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":167176000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":10672000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":231563000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-217232000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":32.09953275375503},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":70.07827925199251},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":54.86525321231793},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1842753988108776},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1220845000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":542347000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-151091000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":699043000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-255824000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":30.012425261809415},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.835346017053432},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-47.290763166322726},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.3061289393994628},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1427049000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-511673000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-447257000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":925490000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-300928000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":26.458615707377735},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-3.498754199265492},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-0.4276429092242934},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.0636737829683593},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1954967000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-2756000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-609410000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":2529523000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-953667000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":29.987496833642986},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.99171623912208},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":3.716153784438921},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.0636737829683593},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1954967000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":195094000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-25522000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":815749000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-231698000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":39.81722543024559},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":27.664383610232257},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":22.46844983896826},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.1108452374273654},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":2026166000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":327475000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-416774000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1045497000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-270909000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":39.22862570990806},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":29.338879002536512},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":27.492222523356087},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.8802196926413293},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2526438000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":442863000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":581964000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":1200828000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-313327000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":49.90015799751889},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":42.59369300675732},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":42.89190436011005},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.7271123908790809},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1987166000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":898951000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":511102000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1787969000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-445712000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":38.204021552260265},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":31.782372839451533},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":43.20696320228556},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.8923344089689402},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1717958000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":887128000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":650770000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":4850043000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-1261646000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":42.00195789568017},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":33.74352331606217},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":36.74559814997164},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.8923344089689402},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1717958000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":2556417000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":305372000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":1478489000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-415608000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":49.473462281978655},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":42.69982156781585},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":48.00228814859943},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.8992508349334978},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1648826000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":1184255000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-429980000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":2230192000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-503687000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.56296330673912},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.906615081491357},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":27.425775992641938},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.7370976156893851},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1915798000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":193952000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":82955000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":2450610000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-545898000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.3774818271995626},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-6.059648679388348},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.093288484875764},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.8077786448793032},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2056654000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-128832000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-786306000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":3206031000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-689349000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-29.8812689264122},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-36.06988474915806},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-26.215481513391463},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.465236533910487},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3276863000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-886565000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-827959000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":9365322000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-2154542000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.331121636924998},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.619067102982021},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.361056327915716},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.465236533910487},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3276863000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":362810000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-485557000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1540242000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-583042000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.861539637372716},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-13.19183147943466},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":0.1799026409237354},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.839389651123326},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1468716000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-129605000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-83888000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1922996000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-451551000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.7395211778647007},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-34.439049626499155},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-13.157156989202207},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.6682752451163108},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1692490000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":-458945000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-76019000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":2463522000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-303126000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-7.679531583562905},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-81.85107758811597},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-78.9103353382171},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.443900728521186},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1904483000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":-1131086000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-347189000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1227311000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-342810000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.221201692277342},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.3573884500691314},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.112868825773536},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.953893892794376},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2323935000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":121430000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-992653000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":7154071000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1680529000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.1629697373848122},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-33.03647439361521},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-21.93292975245494},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.953893892794376},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2323935000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":-1598206000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":364583000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1057120000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-182624000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":14.514045655926699},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.8350216969191584},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.839607161794107},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.1123723444797426},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2020621000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":30011000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-128655000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1282465000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-119628000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.802795806290565},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.573480141233932},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.7215893027927989},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.3106082519909896},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1816193000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":40968000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":223438000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":1524815000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-132164000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.992765873826013},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-16.59131277865837},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-12.287080344601627},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.2729588603331212},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1694635000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-188187000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":233100000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1645417000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-155385000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":13.860623473860162},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-15.222778777211419},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-29.003502024815987},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.2291662495467297},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1575540000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-227214000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":692466000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":5509817000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-589801000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.003183326841972},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-7.137916745823671},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-9.929117455640805},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.2291662495467297},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1575540000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-344422000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":247568000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1195225000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-98676000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":35.063703384331966},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.34359442050323},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":22.333875306128306},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.068100062756555},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":792022000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":287316000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":638266000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":1290369000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-71731000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":33.86087294708409},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":25.981794433931256},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":27.531430098897903},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.0856649569033894},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":245096000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":472573000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":68760000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":498688000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-54784000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":37.47523282288708},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":24.051689346116063},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":17.401673735750784},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":3.3910587453445387},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":237302000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":188497000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-10474000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":553555000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-71839000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":39.3095697160964},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.501149491441964},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":8.007910547503254},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":3.5123746984657744},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":293073000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":188196000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":29488000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":459853000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-92085000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":35.66270881317343},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":23.911755751462685},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":18.11131628411829},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":3.62564311707868},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":311092000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":158997000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":120119000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":607275000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-62165000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":30.246397450831942},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":4.015002916179978},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.962916306424922},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":3.655272993618331},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":221592000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":157613000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":207893000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2119371000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-280873000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":35.68035141956387},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":15.869732457801309},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":12.366691357495412},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":3.655272993618331},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":221592000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":693303000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":414308000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":24.661631847365477},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":6.959593441709952},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":8.644304164168345},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":32267000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":129144000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":452351000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-23151000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":26.020812147276413},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":12.211901970982542},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.117102290811138},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":63268000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":81941000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":494791000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-17176000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":26.77382718172503},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.363994640182865},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":11.168375645793475},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":2.921574233434485},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":503922000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":61526000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":257739000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1819114000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-100786000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":24.12802671195785},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.28894770803144},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":8.894411771452393},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":2.921574233434485},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":503922000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":281717000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":1943000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":504006000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-16141000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":28.343874403295015},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":13.142847295224636},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":10.910093577127888},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":77274000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":98271000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":485848000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-17789000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":31.759054690176765},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":17.99798475230513},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":13.798033023732327},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":3.408774452306179},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":469439000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":136784000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":125512000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":464473000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-16076000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":33.64288693345367},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":20.607791657265537},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":16.01422818424849},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":3.485500828195454},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":341061000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":150038000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":30105000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":506494000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-25472000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":32.474234472498864},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.278523905946525},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":14.045539071862473},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.7020404912995604},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":331260000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":151360000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":255831000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1960821000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-75478000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":31.40008904825027},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":17.0115593432099},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":13.364771090130034},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.7020404912995604},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":331260000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":552759000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":14662000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":554168000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-31894000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":33.79007365081188},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":20.438746356940836},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":15.944898281481057},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":3.5281320507008447},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":326681000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":181192000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":63881000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":593013000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-35733000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":34.008122806922984},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":20.090741509322093},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.475240800530383},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.6907911250389818},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":281037000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":189454000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":79813000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":562668000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-59484000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":36.01801993701044},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":22.173457800178983},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":16.689604233606325},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.601828059066487},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":409921000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":196121000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":138429000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":639408000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-63463000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":29.23564087702682},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.610257425182715},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.4388809567565275},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":3.3790985547562427},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":294257000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":191232000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":296785000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2131919000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-190574000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":35.89123370317615},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":19.600802061495656},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.787452572287545},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":3.3790985547562427},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":294257000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":757999000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":43315000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":474214000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-55335000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":33.39788645356182},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":19.158468249922862},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.317666131944076},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":3.232001768562421},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":260916000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":137567000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":32371000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":468462000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-47833000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":33.22746956705649},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":18.788507078194723},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.343442398438395},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.413035201273753},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":762548000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":133893000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":106807000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":462394000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-31860000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":35.45541580118945},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":21.786683265786642},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":15.309981799606224},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.394791608350757},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":678457000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":146213000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":95020000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":412525000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-20318000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":39.59742665739054},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":35.50618712234321},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":24.378434575969106},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.3983518309297533},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":601625000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":147549000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":277513000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1817595000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-155346000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":35.52109828883125},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":24.085629440288688},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":17.25665860575457},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.3983518309297533},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":601625000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":565222000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":125506000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":521920000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-23667000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":32.60836585573225},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":12.990565864734604},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.432968293370099},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.491033768983386},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":546810000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":139710000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":122971000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":494481000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-23003000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":34.29068942537137},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":18.22989444719135},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.711959730189625},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.8701517561899905},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":911247000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":149633000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":105383000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":535945000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-30012000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":31.98011263694355},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":16.57378840567979},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.331251614992107},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.8558981678581536},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":755131000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":148875000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":28173000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":621904000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-33894000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":27.138193616075757},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.8989852413935973},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.092056682136974},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.9378815074489903},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":811541000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":142315000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":382033000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2174250000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-110576000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":31.520460853763655},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.093546313546085},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.451375315471216},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.9378815074489903},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":811541000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":580533000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-10950000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":655627000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-56741000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":27.64414361712116},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.2990482628522075},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.227674476717901},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.1580663634416044},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":4213417000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":86643000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":32410000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":639026000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-54982000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":29.518857286054377},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":11.035097244845398},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":7.2598811065168665},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.2090546006879725},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":4201475000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":79550000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":130875000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":606796000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-52845000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":31.598376263675394},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.466532797858099},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.433134838203388},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.301211751860802},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":3881792000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":86544000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-19174000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":569596000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-63081000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":32.90474806603839},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":21.17518440099085},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":24.114252501349277},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.1325657131723248},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":3603423000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":150063000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":133161000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2481318000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-227649000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":30.435330234723747},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":12.210142197097468},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.849085896019323},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.1325657131723248},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":3603423000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":392394000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":114588000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":414414000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-58120000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":36.903521091399874},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":36.943538680880266},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":34.72035617176219},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.3185810441287147},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":3337723000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":242844000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":38752000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":545834000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-41389000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":37.06768141730425},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":18.450323982149232},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-47.035455016755634},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.3181048748207596},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":3319522000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":121196000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":159473000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":529101000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-41792000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":36.539502454090915},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":19.098943441231786},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":19.605204813382056},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.446558151024206},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":3215733000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":127899000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":226057000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":586874000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-55353000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":34.5890002942633},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":15.758302172524422},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":86.42584923670971},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.9002800624154133},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":99506000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":88506000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":20.128096375209502},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.938991473043211},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-24.50458319882592},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.238678123004613},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":11.535587423014285},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.4467482818876189},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.2488604954304194},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-5.484064393575633},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-4.840385317609303},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-6.411203657593205},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-4.557874931480466},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-19.375432659026227},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-6.228108630905303},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-5.28333714124629},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.137288880112516},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-3.6892239346280062},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-8.04972626193586},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-19.841528488356115},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.884349041597712},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":12.29532717509131},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.647954606541769},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-2.6207929424050183},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":1.3789966610500635},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-18.19132976789322},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-50.017333852230585},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-18.311835158927835},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.26313437282749},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-28.16815164710836},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":27.821140115832975},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":19.500430755237165},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.890174237961647},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.834968057383541},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-18.141161679021515},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":3.590199238637996},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-33.37228080376374},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-8.609145507274828},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-35.68340956658749},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-5.864714744631691},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-5.611533839426231},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-28.18749172899856},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-18.459287784010712},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":33.85545849541407},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-9.673366456339586},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.084649445760874},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.32317505712411},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.464941695398148},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":17.32782448200536},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":36.61224346976131},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.471889920272915},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-1.6745164621882864},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.879146480290155},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":18.98583321347228},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":8.252492701915008},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":25.06307299389065},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":14.67876924840746},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":12.852287380933621},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":0.33484412428696986},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.586298678611875},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":21.453722505965445},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.976238687549072},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.827615453765166},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.1050062452442826},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.608046268198159},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":11.039493649175562},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":19.56897892251799},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.192393313338364},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.384115500079271},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.611761972949266},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":18.06625890567595},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":14.855347190194406},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":11.590714497529518},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":20.923141555373657},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":20.335162827155003},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":16.40411694566466},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.7067491304217075},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.621570298354397},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-1.5816545406485218},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.512105138593047},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":18.879396897936573},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.653436846985234},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.711280559320612},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":17.435496362659787},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.789696217245083},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":24.383877922355925},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":32.44891660865134},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":806614000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":167040000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":185483000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":195331000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":211222000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":759076000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":202477000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":435601000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":217260000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":192466000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1047804000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":215728000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":231620000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":229318000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":157463000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":834129000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":186052000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":163768000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":199450000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":129349000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":678619000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":229436000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":603770000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":-449591000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":65479000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":449094000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":394049000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":513856000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":976664000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":972689000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":2857258000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":1271526000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":287037000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":-23387000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":-742422000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":792754000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":-5854000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":-320666000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":-967584000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":284536000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":-1009568000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":191765000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":209699000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":-23704000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-63504000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":314256000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":445121000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":628374000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":212732000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":213410000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":183976000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":182205000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":792323000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":87403000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":87500000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":382230000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":101975000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":160494000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":173113000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":175452000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":648337000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":204196000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":213760000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":220737000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":216059000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":854752000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":162811000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":160466000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":173873000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":175442000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":672592000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":167519000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":174538000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":174505000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":167543000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":684105000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":150629000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":147033000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":155447000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":209767000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":652470000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":303396000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":189149000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":175893000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":138176000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":6311866000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#1001"}],"scale":100,"value":37.53663338226762},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":5496858000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1002"}],"scale":100,"value":31.16118335238058},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":5628368000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#1003"}],"scale":100,"value":30.71186887566698},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":5829101000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#1004"}],"scale":100,"value":30.69991410339262},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":5655068000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#1005"}],"scale":100,"value":32.49071452368035},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":5655068000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#1006"}],"scale":100,"value":32.49071452368035},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":5419498000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#1007"}],"scale":100,"value":27.23624955669326},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":5452685000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#1008"}],"scale":100,"value":29.625863221513804},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":5384070000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#1009"}],"scale":100,"value":31.533635335350397},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":5464318000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#1010"}],"scale":100,"value":31.20627313417704},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":5464318000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#1011"}],"scale":100,"value":31.20627313417704},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":5683627000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#1012"}],"scale":100,"value":32.014556901781205},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":5863513000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1013"}],"scale":100,"value":32.2180576729343},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":5930281000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#1014"}],"scale":100,"value":32.40898702776479},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":7143837000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#1015"}],"scale":100,"value":42.69774072392749},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":7143837000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#1016"}],"scale":100,"value":42.69774072392749},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":7182365000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#1017"}],"scale":100,"value":43.72988562959415},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":7744553000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#1018"}],"scale":100,"value":45.68878281290088},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":7869701000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#1019"}],"scale":100,"value":45.03754335774637},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":8040652000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#1020"}],"scale":100,"value":44.424979466839254},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":8040652000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#1021"}],"scale":100,"value":44.424979466839254},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":7973201000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#1022"}],"scale":100,"value":25.468416010081775},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":8410188000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#1023"}],"scale":100,"value":24.30881449974721},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":7917330000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#1024"}],"scale":100,"value":25.54015053054502},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":8199846000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#1025"}],"scale":100,"value":29.198584949034405},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":8199846000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#1026"}],"scale":100,"value":29.198584949034405},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":8524543000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#1027"}],"scale":100,"value":29.203805998749726},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":9758009000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#1028"}],"scale":100,"value":35.42765742478819},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":10334596000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#1029"}],"scale":100,"value":32.60861866298402},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":11407947000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#1030"}],"scale":100,"value":28.200516709974195},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":11407947000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#1031"}],"scale":100,"value":28.200516709974195},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":12694630000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#1032"}],"scale":100,"value":25.48762744562071},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":13603576000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#1033"}],"scale":100,"value":25.84273429280654},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":13820761000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#1034"}],"scale":100,"value":26.469758069038313},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":13831862000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#1035"}],"scale":100,"value":30.12438238611692},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":13831862000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#1036"}],"scale":100,"value":30.12438238611692},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":15324248000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#1037"}],"scale":100,"value":22.999686509902475},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":15005872000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#1038"}],"scale":100,"value":23.475590088999827},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":14059663000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#1039"}],"scale":100,"value":25.384690941738793},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":13715853000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#1040"}],"scale":100,"value":25.63577343676693},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":13715853000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#1041"}],"scale":100,"value":25.63577343676693},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":13813474000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#1042"}],"scale":100,"value":25.620868436137062},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":14122006000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#1043"}],"scale":100,"value":25.655151258256087},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":13895451000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#1044"}],"scale":100,"value":26.09769916787875},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":12975002000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#1045"}],"scale":100,"value":24.613028961382817},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":12975002000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#1046"}],"scale":100,"value":24.613028961382817},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":11989947000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#1047"}],"scale":100,"value":15.695073547864723},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":12410638000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#1048"}],"scale":100,"value":15.122381299011382},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2564035000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#1049"}],"scale":100,"value":29.510556603166492},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2548468000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#1050"}],"scale":100,"value":29.618735648240435},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2615017000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#1051"}],"scale":100,"value":27.29366577731617},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2631296000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#1052"}],"scale":100,"value":26.575801430169772},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2631296000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#1053"}],"scale":100,"value":26.575801430169772},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2066031000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#1054"}],"scale":100,"value":39.33692185644843},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2066031000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#1055"}],"scale":100,"value":39.33692185644843},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":2043024000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#1056"}],"scale":100,"value":38.84251971587216},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":2203775000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#1057"}],"scale":100,"value":34.74646912683917},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2336656000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#1058"}],"scale":100,"value":36.84367746043919},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2336656000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#1059"}],"scale":100,"value":36.84367746043919},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":2430362000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#1060"}],"scale":100,"value":31.587640030579806},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2573871000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#1061"}],"scale":100,"value":29.984097882139395},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2561802000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#1062"}],"scale":100,"value":34.7871927650927},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2442500000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#1063"}],"scale":100,"value":31.26603889457523},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2442500000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#1064"}],"scale":100,"value":31.26603889457523},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2598060000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#1065"}],"scale":100,"value":26.782291402046145},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2542600000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#1066"}],"scale":100,"value":42.3663572720837},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":2657033000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#1067"}],"scale":100,"value":40.64247602494964},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":2821640000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#1068"}],"scale":100,"value":38.23535249004125},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":2821640000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#1069"}],"scale":100,"value":38.23535249004125},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2798454000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#1070"}],"scale":100,"value":38.26587823133773},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3051456000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#1071"}],"scale":100,"value":46.74378395100568},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2995522000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#1072"}],"scale":100,"value":47.01187305584803},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":4789944000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#1073"}],"scale":100,"value":68.92166171462547},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":4789944000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#1074"}],"scale":100,"value":68.92166171462547},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":7722168000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#1075"}],"scale":100,"value":57.947949332363656},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":7724603000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#1076"}],"scale":100,"value":57.07365155206035},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":7390796000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#1077"}],"scale":100,"value":55.6947046028601},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":7218470000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1078"}],"scale":100,"value":52.88041648715033},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":7218470000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1079"}],"scale":100,"value":52.88041648715033},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":7284976000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1080"}],"scale":100,"value":49.280944782796816},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":6819529000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1081"}],"scale":100,"value":51.5165050254937},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":6900765000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1082"}],"scale":100,"value":49.98477705008068},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":6311866000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1083"}],"scale":100,"value":37.53663338226762},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":8879580500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1084"}],"scale":100,"value":7.248934789205413},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":466702000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":8402718000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":5.554179016837171},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":884856000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":8302185000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":10.658109883121131},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":875306000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":8460122000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":10.346257418037235},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":54850000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":7955989500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":0.6894177022229605},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":7955989500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1093"}],"scale":100,"value":0.6894177022229605},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":135397000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":7461404000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":1.8146316698573084},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":334525000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":7415176000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":4.511356170103042},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":345600000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":7505247500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":4.6047781901929286},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":693562000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":7666223000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":9.04698441461982},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":7666223000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1102"}],"scale":100,"value":9.04698441461982},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":695371000},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":7713701000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1104"}],"scale":100,"value":9.01475180331724},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":547108000},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7816388500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1106"}],"scale":100,"value":6.999498553583922},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":572433000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":7814399000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":7.325361809654203},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":533228000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":8721268500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":6.114110579212187},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":8721268500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1111"}],"scale":100,"value":6.114110579212187},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":506863000},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":8859350000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1113"}],"scale":100,"value":5.721221082810816},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":438289000},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":9132333500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1115"}],"scale":100,"value":4.799310055858122},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":381520000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":9186793000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":4.152918216400435},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":375764000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":10155904500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":3.6999560206577367},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":10155904500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1120"}],"scale":100,"value":3.6999560206577367},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":364237000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":10068970000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":3.6174206497784778},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":703213000},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":10483589500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1124"}],"scale":100,"value":6.7077502414607135},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":212131000},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":10532154000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1126"}],"scale":100,"value":2.0141274045176325},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":123672000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":10712532000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":1.1544609621702882},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":10712532000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1129"}],"scale":100,"value":1.1544609621702882},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":281378000},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":10853180000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1131"}],"scale":100,"value":2.5925857674893438},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":263551000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":11658665500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":2.2605588950124695},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":1553547000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":12330413500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":12.599309828498454},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":2689816000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":13215320000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":20.3537712291492},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":13215320000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1138"}],"scale":100,"value":20.3537712291492},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":3675013000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":14490208000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":25.362044492391},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":3918283000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":15815036500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":24.775681042531897},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":3323601000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":16355928000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":20.32046729479367},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1573476000},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":16863587000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1146"}],"scale":100,"value":9.330612757534919},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":16863587000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1147"}],"scale":100,"value":9.330612757534919},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":337344000},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":18298345500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1149"}],"scale":100,"value":1.8435765135159352},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-500897000},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":18748975000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1151"}],"scale":100,"value":-2.6715967139536962},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-1872422000},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":18169270000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1153"}],"scale":100,"value":-10.305433294788397},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-1179449000},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":17440150500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1155"}],"scale":100,"value":-6.762837281708091},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":17440150500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1156"}],"scale":100,"value":-6.762837281708091},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":-1140549000},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":18015795500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1158"}],"scale":100,"value":-6.330827856033334},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-929454000},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":17840104500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1160"}],"scale":100,"value":-5.209913428477956},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-21156000},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":17301735500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1162"}],"scale":100,"value":-0.12227675079184974},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-510628000},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":16491930000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1164"}],"scale":100,"value":-3.0962294892107836},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":16491930000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1165"}],"scale":100,"value":-3.0962294892107836},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-232885000},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":16069418000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1167"}],"scale":100,"value":-1.449243525807842},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":224177000},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":16598511000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1169"}],"scale":100,"value":1.3505850012690896},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":395315000},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3251690000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1171"}],"scale":100,"value":12.157216708849859},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":330561000},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3297527000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1173"}],"scale":100,"value":10.024512308769571},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":319358000},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3315855000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"#1175"}],"scale":100,"value":9.631241414356177},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":311536000},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3320557500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"#1177"}],"scale":100,"value":9.382039010015637},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3320557500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1178"}],"scale":100,"value":9.382039010015637},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":6.435660533050556},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":259535000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":9.503051917380368},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":301093000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":10.25290636301104},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":323720000},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2919819000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"#1182"}],"scale":100,"value":11.086988611280358},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2919819000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1183"}],"scale":100,"value":10.81498544944053},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":371473000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":11.830798683134807},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":404565000},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":3011708500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"#1186"}],"scale":100,"value":13.43307295510173},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":431538000},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":3102857500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1188"}],"scale":100,"value":13.907760830138027},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":392114000},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3135952500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1190"}],"scale":100,"value":12.50382459555749},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":3135952500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1191"}],"scale":100,"value":12.50382459555749},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":281261000},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3406972000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"#1193"}],"scale":100,"value":8.255453816468112},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":313911000},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3319328000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1195"}],"scale":100,"value":9.457064803478294},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":294964000},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3416360000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1197"}],"scale":100,"value":8.633867625191725},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":413171000},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3511044000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1199"}],"scale":100,"value":11.767753408957564},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3511044000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1200"}],"scale":100,"value":11.767753408957564},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":385767000},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3504586500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"#1202"}],"scale":100,"value":11.007489756637481},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":325475000},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3395240500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1204"}],"scale":100,"value":9.586213406679143},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":307757000},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3431765500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1206"}],"scale":100,"value":8.967891308424193},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":133316000},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4393617000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1208"}],"scale":100,"value":3.034310910577777},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":4393617000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1209"}],"scale":100,"value":3.034310910577777},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":119848000},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":6676743500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"#1211"}],"scale":100,"value":1.7950068023430885},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":149548000},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":6612670500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1213"}],"scale":100,"value":2.2615371505354758},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":142146000},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":6534265000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"#1215"}],"scale":100,"value":2.175393866027778},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":334906000},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":7400195500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"#1217"}],"scale":100,"value":4.525637194314664},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":7400195500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1218"}],"scale":100,"value":4.525637194314664},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":519977000},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":9616863500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"#1220"}],"scale":100,"value":5.406929192662452},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":153009000},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":9541595000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"#1222"}],"scale":100,"value":1.6035998174309432},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":215837000},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":9536004000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"#1224"}],"scale":100,"value":2.2633904096516737},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":643675000},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":8879580500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"#1226"}],"scale":100,"value":7.248934789205413},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3671958500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1227"}],"scale":100,"value":17.529473712733953},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3739421500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1228"}],"scale":100,"value":12.480593589142064},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":3603068500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1229"}],"scale":100,"value":24.558400707619075},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":3745502500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1230"}],"scale":100,"value":23.36952117906743},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":3880150000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1231"}],"scale":100,"value":1.413605144131026},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":3880150000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1232"}],"scale":100,"value":1.413605144131026},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3863701000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1233"}],"scale":100,"value":3.5043343157247415},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":3868535500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1234"}],"scale":100,"value":8.647329202485023},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":3862924500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1235"}],"scale":100,"value":8.946589559283387},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":3788402000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1236"}],"scale":100,"value":18.30750802053214},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3788402000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1237"}],"scale":100,"value":18.30750802053214},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":3903734500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1238"}],"scale":100,"value":17.812968581751655},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":3905841500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1239"}],"scale":100,"value":14.007429640962133},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":3847307000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1240"}],"scale":100,"value":14.878797039071745},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3926344000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1241"}],"scale":100,"value":13.580776416941562},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3926344000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1242"}],"scale":100,"value":13.580776416941562},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":3952782000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1243"}],"scale":100,"value":12.822943435787757},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":4090282000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1244"}],"scale":100,"value":10.715373658833304},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":4166859000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1245"}],"scale":100,"value":9.156057356392429},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":4281087000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1246"}],"scale":100,"value":8.777303521278592},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":4281087000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1247"}],"scale":100,"value":8.777303521278592},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":4992039000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1248"}],"scale":100,"value":7.29635726002942},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":5285966000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1249"}],"scale":100,"value":13.30339620042959},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":5110306500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1250"}],"scale":100,"value":4.151042603804684},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":5137100500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1251"}],"scale":100,"value":2.4074280812688014},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":5137100500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1252"}],"scale":100,"value":2.4074280812688014},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5988802500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1253"}],"scale":100,"value":4.698401725553648},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":6333373000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1254"}],"scale":100,"value":4.161305516033873},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":6429929500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1255"}],"scale":100,"value":24.16118248263842},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":6998227000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1256"}],"scale":100,"value":38.435678065315685},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":6998227000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1257"}],"scale":100,"value":38.435678065315685},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":7747061000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1258"}],"scale":100,"value":47.43751210943092},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":8194507500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1259"}],"scale":100,"value":47.81596697544056},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":8563533000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1260"}],"scale":100,"value":38.81109584093387},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":8927973000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1261"}],"scale":100,"value":17.62411243851208},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":8927973000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1262"}],"scale":100,"value":17.62411243851208},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":10629394500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1263"}],"scale":100,"value":3.173689714875104},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":10785597500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1264"}],"scale":100,"value":-4.644128431456857},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":10326550000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1265"}],"scale":100,"value":-18.132115759861716},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":9932393500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1266"}],"scale":100,"value":-11.874771171722102},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":9932393500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1267"}],"scale":100,"value":-11.874771171722102},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":11037030500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"#1268"}],"scale":100,"value":-10.333839342022296},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":10991069500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"#1269"}],"scale":100,"value":-8.456447300237707},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":10379859500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"#1270"}],"scale":100,"value":-0.2038177877070494},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":9990574500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"#1271"}],"scale":100,"value":-5.111097464915556},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":9990574500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1272"}],"scale":100,"value":-5.111097464915556},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":10191229000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"#1273"}],"scale":100,"value":-2.2851512805766605},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":10516419000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"#1274"}],"scale":100,"value":2.1316857002369343},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1735021000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"#1275"}],"scale":100,"value":22.784450447573835},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1797881500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"#1276"}],"scale":100,"value":18.386139464697756},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1785953000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"#1277"}],"scale":100,"value":17.881657580014704},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1805417500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"#1278"}],"scale":100,"value":17.25562092978494},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1805417500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1279"}],"scale":100,"value":17.25562092978494},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1184900500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1280"}],"scale":100,"value":15.05341587753571},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":216277000},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"equity@2010Q1"}],"scale":100,"value":17.42549065264315},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":1201298000},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"#1282"}],"scale":100,"value":21.604547747519767},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":1341156500},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"#1283"}],"scale":100,"value":22.450250958780725},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1364532000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"#1284"}],"scale":100,"value":23.72388481911747},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1364532000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1285"}],"scale":100,"value":23.14185376378128},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":1451910500},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"#1286"}],"scale":100,"value":25.58511698896041},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1525790500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"#1287"}],"scale":100,"value":26.515108070210164},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1554332000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"#1288"}],"scale":100,"value":27.763566599671112},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1577286500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"#1289"}],"scale":100,"value":24.860036524753113},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1577286500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1290"}],"scale":100,"value":24.860036524753113},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1854807000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"#1291"}],"scale":100,"value":15.163895758426618},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1629518500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"#1292"}],"scale":100,"value":19.264034130327456},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1739216000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"#1293"}],"scale":100,"value":16.959595587897073},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1837392000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"#1294"}],"scale":100,"value":22.48681827285631},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1837392000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1295"}],"scale":100,"value":22.48681827285631},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1814920500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"#1296"}],"scale":100,"value":21.25531118305182},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1545241500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"#1297"}],"scale":100,"value":21.06305066230748},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1582210000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"#1298"}],"scale":100,"value":19.451084242926033},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1615705500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"#1299"}],"scale":100,"value":8.251256184991634},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1615705500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1300"}],"scale":100,"value":8.251256184991634},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2487465500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"#1301"}],"scale":100,"value":4.818076873830009},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2470490000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"#1302"}],"scale":100,"value":6.0533740270148835},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2430892500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"#1303"}],"scale":100,"value":5.847481943360309},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2444974000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"#1304"}],"scale":100,"value":13.697732573025318},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2444974000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1305"}],"scale":100,"value":13.697732573025318},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":3471100500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"#1306"}],"scale":100,"value":14.980177036072565},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":3311118000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"#1307"}],"scale":100,"value":4.6210675669064045},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3362973500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"#1308"}],"scale":100,"value":6.418040463298329},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3671958500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"#1309"}],"scale":100,"value":17.529473712733953},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-149226000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-5.279665613394147},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":64852000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":9.86775936495281},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":67931000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":10.149149817652647},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":100856000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":15.421170930108108},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":161134000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":23.12966963561591},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":394773000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":14.74572529613929},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":99566000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":13.78910150499333},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":116616000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":15.817529277403564},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":22882000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":3.0312664764342356},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":63910000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":7.450550193579075},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":302974000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":9.862511946707908},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":10435000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":1.2700379368303594},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":31178000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":3.6513583971405694},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":101999000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":13.11465924695403},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":70865000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":7.688518702960501},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":214477000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":6.354968221751434},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-93219000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-11.203344935005},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-121003000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-13.671852049371115},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-132879000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-15.104228829424827},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-113417000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-11.42666870851653},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-460518000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-12.829847215168321},"#1331":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":90446000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1331"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":12.241539159092918},"#1332":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":9847000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1332"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":1.2887916874441352},"#1333":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":83698000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1333"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":11.206531810172615},"#1334":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":15057000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1334"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":1.712682861910464},"#1335":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":199048000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1335"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":6.3615784287750055},"#1336":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":298437000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1336"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":35.987005767577365},"#1337":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":705697000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1337"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":91.18757559155235},"#1338":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":1261239000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1338"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":151.85295328727636},"#1339":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":1726774000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1339"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":193.10738936529023},"#1340":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":3992147000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1340"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":119.95789008091151},"#1341":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":1452524000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1341"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":128.8009165330647},"#1342":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":890597000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1342"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":60.19202578006249},"#1343":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":218791000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1343"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":10.459435750464309},"#1344":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-264813000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1344"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-10.103594917622349},"#1345":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":2297099000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1345"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":31.380688033940494},"#1346":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-1219516000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1346"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-47.26344558593502},"#1347":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-939805000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1347"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-39.65104063387324},"#1348":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-955904000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1348"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-41.37045160642535},"#1349":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-1124452000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1349"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-47.72382239783717},"#1350":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-4239677000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1350"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-44.08430392911535},"#1351":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-283855000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1351"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-20.860402017731584},"#1352":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-100393000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1352"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-7.018599887442889},"#1353":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-46863000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1353"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-3.459310308173369},"#1354":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":196318000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1354"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":15.93861557034797},"#1355":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-234793000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1355"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-4.366189954265209},"#1356":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":351850000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1356"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":32.67306229750548},"#1357":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":413321000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1357"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":31.076953846338927},"#1358":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-39915000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1358"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-5.73055001220335},"#1359":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-116614000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1359"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-15.713885310493891},"#1360":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-118609000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1360"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-16.40563946017647},"#1361":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-74713000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1361"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-10.561783457498697},"#1362":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-132513000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1362"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-4.997346951936277},"#1363":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-461721000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1363"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-18.71501733806491},"#1364":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":147184000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1364"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":33.05284763720557},"#1365":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":69760000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1365"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":13.538375550190572},"#1366":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":46747000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1366"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":8.374176859634419},"#1367":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":357370000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1367"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":17.820438277964335},"#1368":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":116260000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1368"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":20.03550071518432},"#1369":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":149625000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1369"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":25.253889141123032},"#1370":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":137941000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1370"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":23.578207153064092},"#1371":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":102415000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1371"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":16.92879871069053},"#1372":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":288903000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1372"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":12.227332056862217},"#1373":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-70018000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1373"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-10.663478598569942},"#1374":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-48652000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1374"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-7.778172132746275},"#1375":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-13172000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1375"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-2.1794668149207053},"#1376":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":6958000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1376"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":1.0997712892992784},"#1377":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-124884000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1377"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-4.957378548512715},"#1378":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":13246000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1378"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":2.2581090595417352},"#1379":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":27879000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1379"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":4.833039203109335},"#1380":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":51222000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1380"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":8.664131692365974},"#1381":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-41069000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1381"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-6.420693051505932},"#1382":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":51278000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1382"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":2.14169663404713},"#1383":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":92470000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1383"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":15.415700441615554},"#1384":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":113569000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1384"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":18.78039624884864},"#1385":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":50798000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1385"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":7.907312684264767},"#1386":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":124044000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1386"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":20.72352923487135},"#1387":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":380881000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1387"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":15.574464291847878},"#1388":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-35102000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1388"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-5.070250016972089},"#1389":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-48963000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1389"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-6.8166061061688215},"#1390":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-39206000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1390"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-5.655668651617962},"#1391":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-25955000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1391"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-3.591840688614878},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2009-01-01","value":1116483000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":2467115000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.8690e+9 but the year reports 2.6517e+9 (7.58% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2010","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.2372e+8 but the year reports 3.1578e+8 (2.45% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2010Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9646e+8 ≠ revenue − cost 1.9245e+8 (2.04% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.3536e+8 ≠ revenue − cost 2.3302e+8 (1.00% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.6040e+8 ≠ revenue − cost 2.5801e+8 (0.92% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2011Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.0681e+8 ≠ revenue − cost 4.2608e+8 (51.46% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.4607e+8 ≠ revenue − cost 1.9589e+8 (20.39% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.4588e+8 ≠ revenue − cost 1.8989e+8 (22.77% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.1553e+8 ≠ revenue − cost 1.6089e+8 (25.35% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2012Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9136e+8 ≠ revenue − cost 3.5217e+8 (45.66% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2015Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9138e+8 ≠ revenue − cost 6.6375e+7 (65.32% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2024Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -9.396e+6 against net income 2.448e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2024Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.395e+7 against net income 7.529e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.883e+7 against net income 2.290e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2018Q2","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 78 of 87 period(s), by up to 153.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}