{"schemaVersion":2,"ticker":"AQN","company":{"ticker":"AQN","name":"ALGONQUIN POWER & UTILITIES CORP.","exchange":"NYSE","cik":1174169,"sic":"4911","sicDescription":"Electric Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:32.883Z","filingsThrough":"Q4 2025","annual":{"keys":["FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"currentAssets":[null,null,null,null,null,366316000,498370000,491605000,513191000,695200000,938743000,1094481000,1066345000,1135100000,1204100000],"totalAssets":[null,null,null,null,null,6143856000,8395567000,9398589000,10920786000,13224149000,16797503000,17627613000,18373961000,16961700000,14136200000],"currentLiabilities":[null,null,null,null,null,407051000,564030000,498981000,872066000,955396000,1364712000,1534460000,1685180000,1497500000,1198900000],"totalLiabilities":[null,null,null,null,null,null,null,null,6182415000,7234784000,9084231000,null,null,null,null],"cash":[null,null,null,null,90186000,82235000,43484000,46819000,62485000,101614000,125157000,57623000,25051000,34800000,32700000],"costOfRevenue":[null,null,null,null,null,null,450231000,472466000,471989000,520452000,null,null,null,null,null],"revenue":[null,null,null,null,null,823004000,1521938000,1648463000,1626392000,1676991000,2274142000,2765013000,2403924000,2319500000,2433600000],"grossProfit":[null,null,null,null,null,null,1071707000,1175997000,1154403000,1156539000,null,null,null,null,null],"operatingExpenses":[null,null,null,null,null,35118000,49640000,52710000,56802000,63122000,66726000,80232000,90359000,null,null],"operatingIncome":[null,null,null,null,null,175923000,377205000,378435000,366847000,384026000,413102000,402045000,467287000,446100000,504700000],"pretaxIncome":[null,null,null,null,null,96329000,175132000,132461000,555067000,792411000,142232000,-369668000,-62115000,177200000,211000000],"interestExpense":[null,null,null,null,null,99580000,155822000,152118000,181488000,181934000,209554000,278574000,308440000,363600000,282500000],"netIncome":[null,null,null,null,null,97870000,149475000,184988000,530884000,782463000,264859000,-211989000,28674000,-1380500000,180800000],"dilutedEps":[null,null,null,null,null,0.33,0.37,0.38,1.04,1.37,0.41,-0.33,0.03,-1.9,0.22],"totalDebt":[null,null,null,null,null,2914586000,3290164000,3658602000,4308883000,4732948000,6689623000,8217403000,8267041000,6817000000,7746800000],"equity":[null,null,null,null,1655784000,1851316000,3320100000,3697522000,4406595000,5662190000,7382079000,6836439000,6624400000,6176200000,5048300000],"temporaryEquity":[null,null,null,null,18606000,21922000,41553000,33364000,25913000,20859000,12989000,11520000,10013000,5000000,0],"operatingCashFlow":[null,null,null,null,null,229474000,326567000,530352000,611260000,505217000,157466000,619096000,628034000,481700000,593600000],"capex":[null,null,null,null,null,311855000,565103000,466369000,581332000,786030000,1345045000,1089024000,1026171000,872400000,771900000],"depreciationAndAmortization":[null,null,null,null,null,141016000,251314000,260772000,284304000,314123000,402963000,455520000,354079000,395700000,400300000],"dilutedShares":[116962788,158909621,205833204,216341592,256516720,274077032,385986148,466045618,504739554,564373836,628947862,677862207,690763226,734049259,772407126],"sharesOutstanding":[136122780,188763486,206348985,238149468,255869419,274087018,431765935,488851433,524223323,597142219,671960276,683614803,689271039,767343863,768351419],"totalCosts":[null,null,null,null,null,647081000,1144733000,1270028000,1259545000,1292965000,1890103000,2362968000,1936637000,1873400000,1928900000],"currentRatio":[null,null,null,null,null,0.8999265448309917,0.8835877524245165,0.9852178740272676,0.5884772482816668,0.7276563854150531,0.6878689423116379,0.7132678597030877,0.632778100855695,0.7579966611018364,1.0043373092001],"netDebt":[null,null,null,null,null,2832351000,3246680000,3611783000,4246398000,4631334000,6564466000,8159780000,8241990000,6782200000,7714100000],"freeCashFlow":[null,null,null,null,null,-82381000,-238536000,63983000,29928000,-280813000,-1187579000,-469928000,-398137000,-390700000,-178300000],"capexOutflow":[null,null,null,null,null,-311855000,-565103000,-466369000,-581332000,-786030000,-1345045000,-1089024000,-1026171000,-872400000,-771900000],"operatingMargin":[null,null,null,null,null,21.3757162784142,24.784518160398125,22.956839188989985,22.55587828764529,22.899705484406297,18.165180538418447,14.54043796539112,19.43850970330177,19.232593231299848,20.738823142669297],"netMargin":[null,null,null,null,null,11.891801254914922,9.821359345781497,11.221847260144752,32.64182312751169,46.65874772136523,11.646546257885392,-7.66683556279844,1.1927997723721715,-59.51713731407631,7.429322813938198],"ebit":[null,null,null,null,null,195909000,330954000,284579000,736555000,974345000,351786000,-91094000,246325000,540800000,493500000],"grossMargin":[null,null,null,null,null,null,70.41725747040944,71.33899881283354,70.97938258427241,68.96512861428594,null,null,null,null,null],"fcfMargin":[null,null,null,null,null,-10.009793391040626,-15.673174597125508,3.881373133640245,1.8401467788823358,-16.745051106416195,-52.220969490911294,-16.9955077968892,-16.56196285739483,-16.844147445570165,-7.326594345825114],"ebitda":[null,null,null,null,null,336925000,582268000,545351000,1020859000,1288468000,754749000,364426000,600404000,936500000,893800000],"debtToCapital":[null,null,null,null,null,61.1549712939964,49.77356426309146,49.73545851048732,49.439434073495455,45.53040084701136,47.539544256977585,54.58674934943518,55.51538632157895,52.46590524274236,60.545052402872976],"returnOnAssets":[null,null,null,null,null,1.592973533233852,2.056133864459408,2.0791994854940015,5.2253969425732825,6.481384190928656,1.764453201975694,-1.2315949785034856,0.15929303535450978,-7.813636201683054,1.1627794802864502],"returnOnEquity":[null,null,null,null,null,5.58124946537025,5.780815157782704,5.272099295174348,13.101587748548052,15.542351932234128,4.060925146514535,-2.981871950367823,0.42603585110853787,-21.569301438995048,3.2215243440687784],"revenueGrowth":[null,null,null,null,null,null,84.92473912641981,8.313413555611326,-1.3388835539529853,3.1111195824868876,35.60847971157865,21.584887839017973,-13.05921527312891,-3.51192466983149,4.919163612847588]}},"quarterly":{"keys":["2017Q2","2017Q4","2018Q1","2018Q2","2018Q4","2019Q1","2019Q2","2019Q4","2020Q1","2020Q2","2020Q4","2021Q1","2021Q2","2021Q4","2022Q1","2022Q2","2022Q4","2023Q1","2023Q2","2023Q4","2024Q1","2024Q2","2024Q4","2025Q1","2025Q2","2025Q4"],"labels":["Q2 '17","Q4 '17","Q1 '18","Q2 '18","Q4 '18","Q1 '19","Q2 '19","Q4 '19","Q1 '20","Q2 '20","Q4 '20","Q1 '21","Q2 '21","Q4 '21","Q1 '22","Q2 '22","Q4 '22","Q1 '23","Q2 '23","Q4 '23","Q1 '24","Q2 '24","Q4 '24","Q1 '25","Q2 '25","Q4 '25"],"series":{"currentAssets":[null,498370000,null,435723000,491605000,null,466143000,513191000,null,466437000,695200000,null,841453000,938743000,null,945107000,1094481000,null,1048996000,1066345000,null,1204636000,1135100000,null,1012800000,1204100000],"totalAssets":[null,8395567000,null,10034328000,9398589000,null,10034328000,10920786000,null,11188028000,13224149000,null,16453651000,16797503000,null,17737876000,17627613000,null,17968713000,18373961000,null,18866374000,16961700000,null,13693400000,14136200000],"currentLiabilities":[null,564030000,null,404544000,498981000,null,454255000,872066000,null,748970000,955396000,null,1358727000,1364712000,null,1221848000,1534460000,null,1471480000,1685180000,null,1241146000,1497500000,null,926800000,1198900000],"totalLiabilities":[null,null,null,null,null,null,null,6182415000,null,6332841000,7234784000,null,9481085000,9084231000,null,10390041000,null,null,null,null,null,null,null,null,null,null],"cash":[41852000,43484000,84162000,37808000,46819000,104168000,65337000,62485000,222955000,60314000,101614000,171733000,203514000,125157000,124351000,84997000,57623000,106964000,100258000,25051000,108000000,131633000,34800000,90500000,54300000,32700000],"costOfRevenue":[null,null,null,120262000,null,null,120187000,null,null,122938000,null,null,169978000,null,null,null,null,null,null,null,null,null,null,null,null,null],"revenue":[337123000,null,null,366143000,null,null,343578000,null,null,343638000,null,null,527523000,null,null,619385000,null,null,627871000,null,null,515300000,null,null,527800000,null],"grossProfit":[null,null,null,245881000,null,null,223391000,null,null,220700000,null,null,357545000,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[12324000,null,null,13563000,null,null,13524000,null,null,17885000,null,null,17122000,null,null,20107000,null,null,25692000,null,null,null,null,null,null,null],"operatingIncome":[72965000,null,null,75217000,null,null,62460000,null,null,59073000,null,null,85411000,null,null,107035000,null,null,93714000,null,null,85500000,null,null,64800000,null],"pretaxIncome":[39197000,null,null,61466000,null,null,168141000,null,null,319896000,null,null,80707000,null,null,-85141000,null,null,-318279000,null,null,182100000,null,null,6400000,null],"interestExpense":[37187000,null,null,38429000,null,null,45840000,null,null,44818000,null,null,58182000,null,null,64573000,null,null,89663000,null,null,93200000,null,null,67800000,null],"netIncome":[35320000,null,null,65462000,null,null,156625000,null,null,286219000,null,null,103222000,null,null,-33387000,null,null,-253231000,null,null,200700000,null,null,24100000,null],"dilutedEps":[0.09,null,null,0.14,null,null,0.31,null,null,0.53,null,null,0.16,null,null,-0.05,null,null,-0.37,null,null,0.28,null,null,0.03,null],"totalDebt":[null,3290164000,null,4017510000,3658602000,null,4056801000,4308883000,null,4814334000,4732948000,null,6993480000,6689623000,null,8279826000,8217403000,null,8843533000,8267041000,null,9156846000,6817000000,null,7586900000,7746800000],"equity":[null,3320100000,null,3577561000,3697522000,3732771000,3917170000,4406595000,4204068000,4523329000,5662190000,5954661000,6649047000,7382079000,7274807000,7031067000,6836439000,7055820000,6835466000,6624400000,6434800000,7686500000,6176200000,5149600000,5126200000,5048300000],"temporaryEquity":[null,41553000,null,36120000,33364000,null,27962000,25913000,null,25708000,20859000,null,16952000,12989000,null,9973000,11520000,null,10767000,10013000,null,9263000,5000000,null,0,0],"operatingCashFlow":[54833000,null,null,133253000,null,null,133592000,null,null,142934000,null,null,103289000,null,null,135337000,null,null,261404000,null,null,236100000,null,null,249900000,null],"capex":[142769000,null,null,83096000,null,null,105664000,null,null,186407000,null,null,407743000,null,null,247538000,null,null,245209000,null,null,204400000,null,null,185800000,null],"depreciationAndAmortization":[62697000,null,null,64781000,null,null,69813000,null,null,75667000,null,null,98161000,null,null,112547000,null,null,118448000,null,null,102600000,null,null,107000000,null],"dilutedShares":[389169224,null,null,466782516,null,null,497728099,null,null,534253122,null,null,619996607,null,null,674742897,null,null,687847010,null,null,703954285,null,null,772411509,null],"sharesOutstanding":[null,431765935,null,472194914,488851433,null,493485427,524223323,null,536145467,597142219,null,617540355,671960276,null,675649146,683614803,null,688759098,689271039,null,766930261,767343863,null,767952268,768351419],"totalCosts":[264158000,null,null,290926000,null,null,281118000,null,null,284565000,null,null,442112000,null,null,512350000,null,null,534157000,null,null,429800000,null,null,463000000,null],"currentRatio":[null,0.8835877524245165,null,1.0770719625059326,0.9852178740272676,null,1.0261703228362924,0.5884772482816668,null,0.6227712725476321,0.7276563854150531,null,0.6192951196230001,0.6878689423116379,null,0.7735061971701881,0.7132678597030877,null,0.7128849865441597,0.632778100855695,null,0.9705836380248577,0.7579966611018364,null,1.0927924039706518,1.0043373092001],"netDebt":[null,3246680000,null,3979702000,3611783000,null,3991464000,4246398000,null,4754020000,4631334000,null,6789966000,6564466000,null,8194829000,8159780000,null,8743275000,8241990000,null,9025213000,6782200000,null,7532600000,7714100000],"freeCashFlow":[-87936000,null,null,50157000,null,null,27928000,null,null,-43473000,null,null,-304454000,null,null,-112201000,null,null,16195000,null,null,31700000,null,null,64100000,null],"capexOutflow":[-142769000,null,null,-83096000,null,null,-105664000,null,null,-186407000,null,null,-407743000,null,null,-247538000,null,null,-245209000,null,null,-204400000,null,null,-185800000,null],"operatingMargin":[21.643435778632725,null,null,20.54306650680199,null,null,18.17927806786232,null,null,17.190473696157003,null,null,16.19095281153618,null,null,17.28085116688328,null,null,14.925677408257428,null,null,16.59227634387735,null,null,12.277377794619174,null],"netMargin":[10.476888257401601,null,null,17.878806914238428,null,null,45.58644616360768,null,null,83.29084676316356,null,null,19.567298487459315,null,null,-5.390346876337012,null,null,-40.33169233807581,null,null,38.94818552299631,null,null,4.5661235316407724,null],"ebit":[76384000,null,null,99895000,null,null,213981000,null,null,364714000,null,null,138889000,null,null,-20568000,null,null,-228616000,null,null,275300000,null,null,74200000,null],"grossMargin":[null,null,null,67.15436318596832,null,null,65.01900587348433,null,null,64.22456189362062,null,null,67.77808740092848,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[-26.084248182414132,null,null,13.69874611831989,null,null,8.128576334922492,null,null,-12.650812773907427,null,null,-57.71388166961441,null,null,-18.114904300233295,null,null,2.579351490990984,null,null,6.1517562584902,null,null,12.144751799924213,null],"ebitda":[139081000,null,null,164676000,null,null,283794000,null,null,440381000,null,null,237050000,null,null,91979000,null,null,-110168000,null,null,377900000,null,null,181200000,null],"debtToCapital":[null,49.77356426309146,null,52.89627970561433,49.73545851048732,null,50.8755424367608,49.439434073495455,null,51.55823250421439,45.53040084701136,null,51.26235044284684,47.539544256977585,null,54.07800838265933,54.58674934943518,null,56.403683679040995,55.51538632157895,null,54.36476814048705,52.46590524274236,null,59.67781264994376,60.545052402872976],"revenueGrowth":[null,null,null,8.608134123153866,null,null,-6.162892640307205,null,null,0.01746328344656156,null,null,53.51125312101688,null,null,17.41383788005453,null,null,1.3700686971754195,null,null,-17.929001339447115,null,null,2.4257713953037108,null]}},"filings":[{"accn":"0001628280-18-010991","filed":"2018-08-10","form":"6-K"},{"accn":"0001140361-19-004116","filed":"2019-02-28","form":"40-F"},{"accn":"0001628280-18-011139","filed":"2018-08-15","form":"6-K"},{"accn":"0001174169-20-000018","filed":"2020-02-28","form":"40-F"},{"accn":"0001174169-19-000020","filed":"2019-08-09","form":"6-K"},{"accn":"0001140361-21-015562","filed":"2021-05-03","form":"6-K"},{"accn":"0001174169-20-000051","filed":"2020-08-14","form":"6-K"},{"accn":"0001174169-22-000021","filed":"2022-03-04","form":"40-F"},{"accn":"0001174169-21-000047","filed":"2021-08-13","form":"6-K"},{"accn":"0001174169-23-000023","filed":"2023-03-21","form":"40-F/A"},{"accn":"0001174169-22-000054","filed":"2022-08-12","form":"6-K"},{"accn":"0001174169-24-000019","filed":"2024-03-08","form":"40-F"},{"accn":"0001174169-23-000043","filed":"2023-08-10","form":"6-K"},{"accn":"0001174169-25-000020","filed":"2025-03-07","form":"40-F"},{"accn":"0001174169-24-000050","filed":"2024-08-09","form":"6-K"},{"accn":"0001174169-26-000015","filed":"2026-03-06","form":"40-F"},{"accn":"0001174169-25-000044","filed":"2025-08-08","form":"6-K"},{"accn":"0001193125-13-133176","filed":"2013-03-29","form":"40-F"},{"accn":"0001445305-14-001201","filed":"2014-03-28","form":"40-F"},{"accn":"0001174169-15-000004","filed":"2015-03-31","form":"40-F"},{"accn":"0001628280-16-012691","filed":"2016-03-15","form":"40-F"},{"accn":"0001628280-17-002474","filed":"2017-03-10","form":"40-F"}],"provenance":{"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2016-12-31","value":366316000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-12-31","value":498370000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2017-12-31","value":498370000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":435723000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":491605000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":491605000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":466143000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":513191000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":513191000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":466437000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":695200000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":695200000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":841453000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":938743000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":938743000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":945107000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1094481000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1094481000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":1048996000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1066345000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1066345000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":1204636000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1135100000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1135100000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":1012800000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1204100000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1204100000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":6143856000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":8395567000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":8395567000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-06-30","value":10034328000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":9398589000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":9398589000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-06-30","value":10034328000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":10920786000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":10920786000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-06-30","value":11188028000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":13224149000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":13224149000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":16453651000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":16797503000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":16797503000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-06-30","value":17737876000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":17627613000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":17627613000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-06-30","value":17968713000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":18373961000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":18373961000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-30","value":18866374000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":16961700000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-12-31","value":16961700000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-06-30","value":13693400000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-12-31","value":14136200000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-12-31","value":14136200000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2016-12-31","value":407051000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-12-31","value":564030000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2017-12-31","value":564030000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":404544000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":498981000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":498981000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":454255000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":872066000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":872066000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":748970000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":955396000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":955396000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":1358727000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":1364712000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":1364712000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":1221848000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1534460000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1534460000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":1471480000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1685180000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1685180000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":1241146000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1497500000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":1497500000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":926800000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1198900000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1198900000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":9084231000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":9084231000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-12-31","value":6182415000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-12-31","value":6182415000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-06-30","value":6332841000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":7234784000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":7234784000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-06-30","value":9481085000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-06-30","value":10390041000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":43484000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":43484000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-06-30","value":37808000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":46819000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":46819000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-06-30","value":65337000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":62485000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":62485000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":450231000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":120262000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-06-30","value":60314000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":472466000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":101614000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":120187000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":471989000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":101614000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":122938000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-06-30","value":203514000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":520452000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1521938000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":366143000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1648463000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":343578000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1626392000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":343638000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1676991000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":527523000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2274142000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":619385000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2765013000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":627871000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2403924000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":515300000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2319500000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":527800000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2433600000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":823004000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":337123000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":169978000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":1071707000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":245881000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":1175997000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":223391000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":1154403000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":220700000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":1156539000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":357545000},"#0":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":35118000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":35118000},"#1":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12324000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":12324000},"#2":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":49640000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":49640000},"#3":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":13563000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":13563000},"#4":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":52710000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":52710000},"#5":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":13524000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":13524000},"#6":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":56802000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":56802000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":384026000},"#7":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":17885000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":17885000},"#8":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":63122000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":63122000},"#9":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17122000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":17122000},"#10":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":66726000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":66726000},"#11":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20107000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":20107000},"#12":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":80232000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":80232000},"#13":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25692000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":25692000},"#14":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":90359000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":90359000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":175923000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":72965000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":377205000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":75217000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":378435000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":62460000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":366847000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":59073000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":85411000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":413102000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":107035000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":402045000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":93714000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":467287000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":85500000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":446100000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":64800000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":504700000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":96329000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":39197000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":175132000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":61466000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":132461000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":168141000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":555067000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":319896000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":792411000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":80707000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":142232000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-85141000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-369668000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-318279000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-62115000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":182100000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":177200000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":6400000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":211000000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":99580000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":37187000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":155822000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":38429000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":152118000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":45840000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":181488000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":44818000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":181934000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":58182000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":209554000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":64573000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":278574000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":89663000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":308440000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":93200000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":363600000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":67800000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":282500000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":97870000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":35320000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":149475000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":65462000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":184988000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":156625000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":530884000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":286219000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":782463000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":103222000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":264859000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-33387000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-211989000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-253231000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":28674000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":200700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-1380500000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":24100000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":180800000},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.33},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.09},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.37},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.14},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.38},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.31},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":1.04},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.53},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.37},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.16},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.41},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.05},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.33},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.37},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.03},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.28},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-1.9},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.03},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.22},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":90186000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":82235000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":125157000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":125157000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-06-30","value":84997000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":57623000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":57623000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-06-30","value":100258000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":25051000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":25051000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-06-30","value":131633000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-12-31","value":34800000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-12-31","value":34800000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-06-30","value":54300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-12-31","value":32700000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-12-31","value":32700000},"cash@2017Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2017-06-30","value":41852000},"cash@2018Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2018-03-31","value":84162000},"cash@2019Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2019-03-31","value":104168000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":8,"unit":"USD","end":"2020-03-31","value":222955000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":10,"unit":"USD","end":"2021-03-31","value":171733000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":12,"unit":"USD","end":"2022-03-31","value":124351000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":14,"unit":"USD","end":"2023-03-31","value":106964000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":16,"unit":"USD","end":"2024-03-31","value":108000000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":16,"unit":"USD","end":"2025-03-31","value":90500000},"#15":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2016-12-31","value":2907083000},"#16":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2016-12-31","value":7503000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"}],"rule":"component-sum","value":2914586000},"#17":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2017-12-31","value":3067187000},"#18":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2017-12-31","value":12364000},"#19":{"kind":"filed","concept":"ShortTermBorrowings","filing":0,"unit":"USD","end":"2017-12-31","value":210613000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":3290164000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":3290164000},"#20":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-06-30","value":3434341000},"#21":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":13148000},"#22":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2018-06-30","value":570021000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":4017510000},"#23":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":3323747000},"#24":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":13048000},"#25":{"kind":"filed","concept":"ShortTermBorrowings","filing":1,"unit":"USD","end":"2018-12-31","value":321807000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24"},{"ref":"#25"}],"rule":"component-sum","value":3658602000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24"},{"ref":"#25"}],"rule":"component-sum","value":3658602000},"#26":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-06-30","value":3773477000},"#27":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":8429000},"#28":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2019-06-30","value":274895000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27"},{"ref":"#28"}],"rule":"component-sum","value":4056801000},"#29":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3706855000},"#30":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":225013000},"#31":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2019-12-31","value":377015000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":4308883000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":4308883000},"#32":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-06-30","value":3932949000},"#33":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-06-30","value":221827000},"#34":{"kind":"filed","concept":"ShortTermBorrowings","filing":6,"unit":"USD","end":"2020-06-30","value":659558000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"},{"ref":"#34"}],"rule":"component-sum","value":4814334000},"#35":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-12-31","value":4398596000},"#36":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":139874000},"#37":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2020-12-31","value":194478000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":4732948000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":4732948000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-31","value":4406595000},"#38":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-06-30","value":6105325000},"#39":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":517038000},"#40":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2021-06-30","value":371117000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"},{"ref":"#40"}],"rule":"component-sum","value":6993480000},"#41":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-12-31","value":5854978000},"#42":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":356397000},"#43":{"kind":"filed","concept":"ShortTermBorrowings","filing":7,"unit":"USD","end":"2021-12-31","value":478248000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":6689623000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":6689623000},"#44":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-06-30","value":7272637000},"#45":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-06-30","value":182497000},"#46":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2022-06-30","value":824692000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"},{"ref":"#46"}],"rule":"component-sum","value":8279826000},"#47":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":7088743000},"#48":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":423274000},"#49":{"kind":"filed","concept":"ShortTermBorrowings","filing":9,"unit":"USD","end":"2022-12-31","value":705386000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":8217403000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":8217403000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-03-31","value":4204068000},"#50":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-06-30","value":7569344000},"#51":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":513803000},"#52":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2023-06-30","value":760386000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"},{"ref":"#52"}],"rule":"component-sum","value":8843533000},"#53":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-12-31","value":6878299000},"#54":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":621856000},"#55":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2023-12-31","value":766886000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":8267041000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":8267041000},"#56":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-06-30","value":8134371000},"#57":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":158278000},"#58":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2024-06-30","value":864197000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":9156846000},"#59":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-12-31","value":6207000000},"#60":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-12-31","value":491700000},"#61":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2024-12-31","value":118300000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"},{"ref":"#61"}],"rule":"component-sum","value":6817000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"},{"ref":"#61"}],"rule":"component-sum","value":6817000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2020-06-30","value":4523329000},"#62":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2025-06-30","value":6020600000},"#63":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":308200000},"#64":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2025-06-30","value":1258100000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63"},{"ref":"#64"}],"rule":"component-sum","value":7586900000},"#65":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-12-31","value":6168900000},"#66":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":364000000},"#67":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2025-12-31","value":1213900000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":7746800000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":7746800000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":1655784000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":1851316000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2017-12-31","value":3320100000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2017-12-31","value":3320100000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-06-30","value":3577561000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":3697522000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":3697522000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-03-31","value":3732771000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-06-30","value":3917170000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-12-31","value":4406595000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-12-31","value":5662190000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-12-31","value":5662190000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-03-31","value":5954661000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-06-30","value":6649047000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":7382079000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-12-31","value":7382079000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2022-03-31","value":7274807000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2022-06-30","value":7031067000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2022-12-31","value":6836439000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2022-12-31","value":6836439000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-03-31","value":7055820000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-06-30","value":6835466000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-12-31","value":6624400000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2023-12-31","value":6624400000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2024-03-31","value":6434800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2024-06-30","value":7686500000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":6176200000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":6176200000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2025-03-31","value":5149600000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2025-06-30","value":5126200000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-12-31","value":5048300000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-12-31","value":5048300000},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2015-12-31","value":18606000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2016-12-31","value":21922000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2017-12-31","value":41553000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2017-12-31","value":41553000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2018-06-30","value":36120000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2018-12-31","value":33364000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2018-12-31","value":33364000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2019-06-30","value":27962000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2019-12-31","value":25913000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2019-12-31","value":25913000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2020-06-30","value":25708000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2020-12-31","value":20859000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2020-12-31","value":20859000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2021-06-30","value":16952000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2021-12-31","value":12989000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2021-12-31","value":12989000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2022-06-30","value":9973000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-12-31","value":11520000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":11,"unit":"USD","end":"2022-12-31","value":11520000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2023-06-30","value":10767000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2023-12-31","value":10013000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2023-12-31","value":10013000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2024-06-30","value":9263000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2024-12-31","value":5000000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2024-12-31","value":5000000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2025-06-30","value":0},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2025-12-31","value":0},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2025-12-31","value":0},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":229474000},"operatingCashFlow@2017Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":54833000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":326567000},"operatingCashFlow@2018Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":133253000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":530352000},"operatingCashFlow@2019Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":133592000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":611260000},"operatingCashFlow@2020Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":142934000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":505217000},"operatingCashFlow@2021Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":103289000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":157466000},"operatingCashFlow@2022Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":135337000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":619096000},"operatingCashFlow@2023Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":261404000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":628034000},"operatingCashFlow@2024Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":236100000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":481700000},"operatingCashFlow@2025Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":249900000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":593600000},"#68":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":311855000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":311855000},"#69":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":142769000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":142769000},"#70":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":565103000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":565103000},"#71":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":83096000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":83096000},"#72":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":466369000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":466369000},"#73":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":105664000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":105664000},"#74":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":581332000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":581332000},"#75":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":186407000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":186407000},"#76":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":786030000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":786030000},"#77":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":407743000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":407743000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":284304000},"#78":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1345045000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":1345045000},"#79":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":247538000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":247538000},"#80":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1089024000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":1089024000},"#81":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":245209000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":245209000},"#82":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1026171000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":1026171000},"#83":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":204400000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":204400000},"#84":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":872400000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":872400000},"#85":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":185800000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":185800000},"#86":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":771900000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":771900000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":141016000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":62697000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":251314000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":64781000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":260772000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":69813000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":75667000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":314123000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":98161000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":402963000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":112547000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":455520000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":118448000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":354079000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":102600000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":395700000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":107000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":400300000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":116962788},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":158909621},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":205833204},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":216341592},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":256516720},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":274077032},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":389169224},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":385986148},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":466782516},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":466045618},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":497728099},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":504739554},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":534253122},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":564373836},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":619996607},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":628947862},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":674742897},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":677862207},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":687847010},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":690763226},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":703954285},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":734049259},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":772411509},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":772407126},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2011-12-31","value":136122780},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2012-12-31","value":188763486},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2013-12-31","value":206348985},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2014-12-31","value":238149468},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2015-12-31","value":255869419},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2016-12-31","value":274087018},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2017-12-31","value":431765935},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2017-12-31","value":431765935},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2018-06-30","value":472194914},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2018-12-31","value":488851433},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2018-12-31","value":488851433},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-06-30","value":493485427},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":524223323},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":524223323},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-06-30","value":536145467},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":597142219},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":597142219},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-06-30","value":617540355},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":671960276},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2021-12-31","value":671960276},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2022-06-30","value":675649146},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-12-31","value":683614803},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-12-31","value":683614803},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-06-30","value":688759098},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":689271039},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-12-31","value":689271039},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-06-30","value":766930261},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":767343863},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-12-31","value":767343863},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-06-30","value":767952268},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-12-31","value":768351419},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-12-31","value":768351419},"totalCosts@FY2016":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":647081000},"totalCosts@2017Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":264158000},"totalCosts@FY2017":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1144733000},"totalCosts@2018Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":290926000},"totalCosts@FY2018":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1270028000},"totalCosts@2019Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":281118000},"totalCosts@FY2019":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1259545000},"totalCosts@2020Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":284565000},"totalCosts@FY2020":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1292965000},"totalCosts@2021Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":442112000},"totalCosts@FY2021":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1890103000},"totalCosts@2022Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":512350000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":2362968000},"totalCosts@2023Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":534157000},"totalCosts@FY2023":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1936637000},"totalCosts@2024Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":429800000},"totalCosts@FY2024":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1873400000},"totalCosts@2025Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":463000000},"totalCosts@FY2025":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1928900000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-82381000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-311855000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":21.3757162784142},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.891801254914922},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.8999265448309917},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":2832351000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":195909000},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.8835877524245165},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":3246680000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-238536000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-565103000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":70.41725747040944},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.784518160398125},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.821359345781497},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.8835877524245165},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":3246680000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":330954000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":50157000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-83096000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":67.15436318596832},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":20.54306650680199},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.878806914238428},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.0770719625059326},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":3979702000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":99895000},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.9852178740272676},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3611783000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":63983000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-466369000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":71.33899881283354},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":22.956839188989985},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.221847260144752},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.9852178740272676},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3611783000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":284579000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":27928000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-105664000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":65.01900587348433},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":18.17927806786232},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":45.58644616360768},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0261703228362924},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":3991464000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":213981000},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.5884772482816668},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":4246398000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":29928000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-581332000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":70.97938258427241},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":22.55587828764529},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":32.64182312751169},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.5884772482816668},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":4246398000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":736555000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-43473000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-186407000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":64.22456189362062},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":17.190473696157003},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":83.29084676316356},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.6227712725476321},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":4754020000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":364714000},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.7276563854150531},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":4631334000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-280813000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-786030000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":68.96512861428594},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":22.899705484406297},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":46.65874772136523},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.7276563854150531},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":4631334000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":974345000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-304454000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-407743000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":67.77808740092848},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.19095281153618},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":19.567298487459315},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.6192951196230001},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":6789966000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":138889000},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.6878689423116379},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":6564466000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-1187579000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-1345045000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":18.165180538418447},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.646546257885392},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.6878689423116379},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":6564466000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":351786000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-112201000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-247538000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":17.28085116688328},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-5.390346876337012},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.7735061971701881},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":8194829000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-20568000},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.7132678597030877},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":8159780000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-469928000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-1089024000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.54043796539112},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-7.66683556279844},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.7132678597030877},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":8159780000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-91094000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":16195000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-245209000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":14.925677408257428},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-40.33169233807581},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.7128849865441597},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":8743275000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-228616000},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.632778100855695},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":8241990000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-398137000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1026171000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.43850970330177},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.1927997723721715},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.632778100855695},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":8241990000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":246325000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":31700000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-204400000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.59227634387735},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":38.94818552299631},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.9705836380248577},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":9025213000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":275300000},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7579966611018364},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":6782200000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-390700000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-872400000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.232593231299848},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-59.51713731407631},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7579966611018364},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":6782200000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":540800000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":64100000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-185800000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.277377794619174},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.5661235316407724},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0927924039706518},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":7532600000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":74200000},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0043373092001},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":7714100000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-178300000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-771900000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":20.738823142669297},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.429322813938198},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0043373092001},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":7714100000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":493500000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-87936000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-142769000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":21.643435778632725},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":10.476888257401601},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":76384000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-10.009793391040626},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-15.673174597125508},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.69874611831989},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.881373133640245},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.128576334922492},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.8401467788823358},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-12.650812773907427},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-16.745051106416195},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-57.71388166961441},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-52.220969490911294},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-18.114904300233295},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-16.9955077968892},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.579351490990984},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-16.56196285739483},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.1517562584902},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-16.844147445570165},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.144751799924213},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-7.326594345825114},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-26.084248182414132},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":336925000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":582268000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":164676000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":545351000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":283794000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1020859000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":440381000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1288468000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":237050000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":754749000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":91979000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":364426000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":-110168000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":600404000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":377900000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":936500000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":181200000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":893800000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":139081000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":4765902000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#87"}],"scale":100,"value":61.1549712939964},"#88":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":6610264000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#88"}],"scale":100,"value":49.77356426309146},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":6610264000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#89"}],"scale":100,"value":49.77356426309146},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":7595071000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#90"}],"scale":100,"value":52.89627970561433},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":7356124000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#91"}],"scale":100,"value":49.73545851048732},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":7356124000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#92"}],"scale":100,"value":49.73545851048732},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":7973971000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#93"}],"scale":100,"value":50.8755424367608},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":8715478000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#94"}],"scale":100,"value":49.439434073495455},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":8715478000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#95"}],"scale":100,"value":49.439434073495455},"#96":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":9337663000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#96"}],"scale":100,"value":51.55823250421439},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":10395138000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#97"}],"scale":100,"value":45.53040084701136},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":10395138000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#98"}],"scale":100,"value":45.53040084701136},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":13642527000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#99"}],"scale":100,"value":51.26235044284684},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":14071702000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#100"}],"scale":100,"value":47.539544256977585},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":14071702000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#101"}],"scale":100,"value":47.539544256977585},"#102":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":15310893000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#102"}],"scale":100,"value":54.07800838265933},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":15053842000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#103"}],"scale":100,"value":54.58674934943518},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":15053842000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#104"}],"scale":100,"value":54.58674934943518},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":15678999000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#105"}],"scale":100,"value":56.403683679040995},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":14891441000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#106"}],"scale":100,"value":55.51538632157895},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":14891441000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#107"}],"scale":100,"value":55.51538632157895},"#108":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":16843346000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#108"}],"scale":100,"value":54.36476814048705},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":12993200000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#109"}],"scale":100,"value":52.46590524274236},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":12993200000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#110"}],"scale":100,"value":52.46590524274236},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":12713100000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#111"}],"scale":100,"value":59.67781264994376},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":12795100000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#112"}],"scale":100,"value":60.545052402872976},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":12795100000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#113"}],"scale":100,"value":60.545052402872976},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"totalAssets@FY2016"}],"scale":100,"value":1.592973533233852},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":7269711500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#114"}],"scale":100,"value":2.056133864459408},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":8897078000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#115"}],"scale":100,"value":2.0791994854940015},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":10159687500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#116"}],"scale":100,"value":5.2253969425732825},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":12072467500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#117"}],"scale":100,"value":6.481384190928656},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":15010826000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#118"}],"scale":100,"value":1.764453201975694},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":17212558000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#119"}],"scale":100,"value":-1.2315949785034856},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":18000787000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#120"}],"scale":100,"value":0.15929303535450978},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":17667830500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#121"}],"scale":100,"value":-7.813636201683054},"#122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":15548950000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#122"}],"scale":100,"value":1.1627794802864502},"#123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1753550000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#123"}],"scale":100,"value":5.58124946537025},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2585708000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#124"}],"scale":100,"value":5.780815157782704},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3508811000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#125"}],"scale":100,"value":5.272099295174348},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":4052058500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#126"}],"scale":100,"value":13.101587748548052},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":5034392500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#127"}],"scale":100,"value":15.542351932234128},"#128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":6522134500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#128"}],"scale":100,"value":4.060925146514535},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":7109259000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#129"}],"scale":100,"value":-2.981871950367823},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":6730419500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#130"}],"scale":100,"value":0.42603585110853787},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":6400300000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#131"}],"scale":100,"value":-21.569301438995048},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":5612250000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#132"}],"scale":100,"value":3.2215243440687784},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":698934000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#133"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":84.92473912641981},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":29020000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#134"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":8.608134123153866},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":126525000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#135"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":8.313413555611326},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-22565000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#136"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-6.162892640307205},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-22071000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#137"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-1.3388835539529853},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":60000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#138"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":0.01746328344656156},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":50599000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#139"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":3.1111195824868876},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":183885000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#140"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":53.51125312101688},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":597151000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#141"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":35.60847971157865},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":91862000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#142"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":17.41383788005453},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":490871000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#143"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":21.584887839017973},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":8486000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#144"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":1.3700686971754195},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-361089000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#145"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-13.05921527312891},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-112571000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#146"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-17.929001339447115},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-84424000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#147"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-3.51192466983149},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":12500000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#148"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.4257713953037108},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":114100000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#149"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":4.919163612847588}},"quality":[{"metric":"totalAssets","periodKey":"2019Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.0921e+10 ≠ liabilities + mezzanine + equity 1.0615e+10 (2.80% apart)."},{"metric":"totalAssets","periodKey":"FY2019","rule":"accounting-identity","severity":"warning","message":"Assets 1.0921e+10 ≠ liabilities + mezzanine + equity 1.0615e+10 (2.80% apart)."},{"metric":"totalAssets","periodKey":"2020Q2","rule":"accounting-identity","severity":"warning","message":"Assets 1.1188e+10 ≠ liabilities + mezzanine + equity 1.0882e+10 (2.74% apart)."},{"metric":"totalAssets","periodKey":"2020Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.3224e+10 ≠ liabilities + mezzanine + equity 1.2918e+10 (2.32% apart)."},{"metric":"totalAssets","periodKey":"FY2020","rule":"accounting-identity","severity":"warning","message":"Assets 1.3224e+10 ≠ liabilities + mezzanine + equity 1.2918e+10 (2.32% apart)."},{"metric":"totalAssets","periodKey":"2021Q2","rule":"accounting-identity","severity":"warning","message":"Assets 1.6454e+10 ≠ liabilities + mezzanine + equity 1.6147e+10 (1.86% apart)."},{"metric":"totalAssets","periodKey":"2021Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.6798e+10 ≠ liabilities + mezzanine + equity 1.6479e+10 (1.89% apart)."},{"metric":"totalAssets","periodKey":"FY2021","rule":"accounting-identity","severity":"warning","message":"Assets 1.6798e+10 ≠ liabilities + mezzanine + equity 1.6479e+10 (1.89% apart)."},{"metric":"totalAssets","periodKey":"2022Q2","rule":"accounting-identity","severity":"warning","message":"Assets 1.7738e+10 ≠ liabilities + mezzanine + equity 1.7431e+10 (1.73% apart)."},{"metric":"dilutedShares","periodKey":"FY2016","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 11 of 12 period(s), by up to 7.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"equity","periodKey":"2019Q4","rule":"identity-conflict","severity":"info","message":"Reported equity disagrees with totalAssets - totalLiabilities - temporaryEquity in 9 of 9 period(s), by up to 6.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"totalLiabilities","periodKey":"2019Q4","rule":"identity-conflict","severity":"info","message":"Reported totalLiabilities disagrees with totalAssets - temporaryEquity - equity in 9 of 9 period(s), by up to 4.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}