{"schemaVersion":2,"ticker":"BCC","company":{"ticker":"BCC","name":"BOISE CASCADE Co","exchange":"NYSE","cik":1328581,"sic":"5030","sicDescription":"Wholesale-Lumber & Other Construction Materials","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:33.829Z","filingsThrough":"Q2 2026","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":{"revenue":[2248088000,2779062000,3273496000,3573732000,3633415000,3911215000,4431991000,4995290000,4643404000,5474838000,7926111000,8387307000,6838245000,6724294000,6404595000],"costOfRevenue":[1992677000,2403445000,2846614000,null,null,null,3819574000,4307594000,3965776000,4536051000,6300076000,6472540000,5409311000,5393607000,5350702000],"grossProfit":[255411000,375617000,426882000,null,null,null,612417000,687696000,677628000,938787000,1626035000,1914767000,1428934000,1330687000,1053893000],"operatingExpenses":[40437000,44024000,44804000,46900000,47820000,58800000,63405000,67369000,70289000,78603000,83663000,110274000,130278000,121409000,116387000],"operatingIncome":[-27046000,63131000,98757000,145549000,103189000,84691000,141413000,72038000,136459000,335029000,971803000,1157849000,624386000,490038000,183329000],"pretaxIncome":[-46123000,41803000,78148000,123305000,80682000,43301000,117588000,22102000,108231000,286311000,948851000,1146381000,645049000,501759000,179953000],"interestExpense":[18987000,21757000,20426000,22049000,22532000,26692000,25370000,26193000,26051000,26223000,24806000,25412000,25496000,24067000,21846000],"netIncome":[-46363000,41496000,116936000,80009000,52182000,38254000,82957000,20477000,80925000,174979000,712486000,857658000,483656000,376354000,132836000],"dilutedEps":[-1.56,1.4,2.91,2.03,1.33,0.98,2.12,0.52,2.06,4.44,17.97,21.56,12.12,9.57,3.53],"cash":[176369000,45893000,118249000,163549000,184496000,103978000,177140000,191671000,285237000,405382000,748907000,998344000,949574000,713260000,477215000],"currentAssets":[null,518843000,687705000,753313000,785570000,760459000,932572000,985778000,1022764000,1308855000,1885878000,2064052000,2056814000,1886068000,1654418000],"totalAssets":[896700000,827800000,1095900000,1213300000,1248606000,1439197000,1607193000,1581248000,1693351000,1965718000,2572640000,3240514000,3458646000,3369383000,3241943000],"currentLiabilities":[null,227573000,239017000,255190000,258650000,312864000,381561000,369825000,384992000,524002000,640746000,545828000,594116000,564016000,493076000],"totalLiabilities":[null,723593000,643419000,null,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,275000000,301613000,294266000,344589000,437629000,438312000,439428000,440544000,443792000,444628000,444392000,445280000,446167000,445405000],"equity":[282619000,97764000,452481000,492388000,534670000,580004000,674549000,672590000,701330000,850799000,1352619000,2057975000,2195664000,2151274000,2074878000],"temporaryEquity":[null,6443000,0,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[-43601000,77608000,33427000,101843000,80331000,151907000,151567000,163611000,245647000,294516000,666984000,1041219000,687458000,438320000,254148000],"capex":[33537000,27386000,45751000,61217000,87526000,83583000,75450000,79987000,82720000,79429000,106518000,114117000,215438000,229569000,241431000],"depreciationAndAmortization":[37022000,33407000,38038000,51439000,55578000,72847000,80379000,146837000,80141000,95169000,80753000,101593000,132467000,144113000,158221000],"dilutedShares":[29700000,29700000,40226000,39492000,39355000,38925000,39074000,39387000,39242000,39431000,39646000,39772000,39901000,39318000,37619000],"sharesOutstanding":[null,29700000,39365350,39418139,38825687,38352574,38580732,38708767,38985705,39201226,39330807,39460018,39539825,38182989,36190433],"totalCosts":[2275134000,2715931000,3174739000,3428183000,3530226000,3826524000,4290578000,4923252000,4506945000,5139809000,6954308000,7229458000,6213859000,6234256000,6221266000],"operatingMargin":[-1.2030667838625533,2.271665763484226,3.016866371610046,4.072745242228573,2.84000038531244,2.1653373695897566,3.190733013672636,1.442118475604019,2.938770781090769,6.119432209683647,12.260779592917636,13.804776670270922,9.130793061670063,7.287575468889374,2.8624604678359833],"ebit":[-27136000,63560000,98574000,145354000,103214000,69993000,142958000,48295000,134282000,312534000,973657000,1171793000,670545000,525826000,201799000],"freeCashFlow":[-77138000,50222000,-12324000,40626000,-7195000,68324000,76117000,83624000,162927000,215087000,560466000,927102000,472020000,208751000,12717000],"capexOutflow":[-33537000,-27386000,-45751000,-61217000,-87526000,-83583000,-75450000,-79987000,-82720000,-79429000,-106518000,-114117000,-215438000,-229569000,-241431000],"grossMargin":[11.36125454163716,13.515963299847215,13.040553585524467,null,null,null,13.818101164916627,13.766888408881167,14.59334574376901,17.147301892768336,20.514915826942115,22.829342004531373,20.89620948064891,19.78924478911838,16.455263759847423],"netMargin":[-2.0623303002373574,1.4931656796429875,3.5722053730934755,2.238808058354684,1.4361695539870893,0.9780592475739637,1.8717772666957129,0.4099261504337086,1.7427947255935514,3.196058038612284,8.989099446121813,10.225665997441133,7.072808885905666,5.596929581008802,2.0740733801278615],"currentRatio":[null,2.2798970000834897,2.877222122275821,2.951969121047063,3.0371931181132803,2.4306375933312876,2.4440967499298933,2.6655255864260123,2.656585071897598,2.49780535188797,2.9432536449700817,3.7815062620459194,3.461973755966848,3.343997333408981,3.3553001971298544],"netDebt":[null,229107000,183364000,130717000,160093000,333651000,261172000,247757000,155307000,38410000,-304279000,-553952000,-504294000,-267093000,-31810000],"ebitda":[9886000,96967000,136612000,196793000,158792000,142840000,223337000,195132000,214423000,407703000,1054410000,1273386000,803012000,669939000,360020000],"debtToCapital":[null,73.77321844384115,39.99673780722297,37.40729723614194,39.190841378933854,43.004599890137214,39.38605090842432,39.51626682301905,38.580789123843786,34.28047931740604,24.73939308286507,17.758865905760427,16.860637711363815,17.177175535459707,17.67281690191141],"fcfMargin":[-3.431271373718466,1.8071565153998004,-0.37647823611209547,1.1367948128175254,-0.19802307195847432,1.7468740532034164,1.7174448233310942,1.6740569616578815,3.5087836423451417,3.9286459252310295,7.071134885696151,11.053631398016075,6.90264826720891,3.104429996665821,0.198560564719549],"returnOnAssets":[-5.170402587264414,4.812525369672368,12.157405000779747,6.929586003810844,4.2391545412375615,2.846488377310391,5.446249495304278,1.2844521821165893,4.942589917116569,9.564126831169348,31.39840444495564,29.507492834354636,14.439302837967746,11.02379617895589,4.018437451125538],"returnOnEquity":[-13.40529006291636,21.81800974281185,42.50324855291734,16.935469361361204,10.161451446753738,6.863710824868975,13.224949444144649,3.0400723310660593,11.780161872598113,22.546966134902448,64.67097936024848,50.293761145419246,22.740810868059093,17.315820929583076,6.28638061290744],"revenueGrowth":[null,23.61891527377933,17.79139868056201,9.171723441849334,1.6700468865600504,7.645699706749709,13.31494177640451,12.709840791644211,-7.044355783147727,17.905700214756237,44.77343439203132,5.818692168202033,-18.469122448957698,-1.6663778498723025,-4.754387598162724]}},"quarterly":{"keys":["2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[587000000,732900000,764600000,694600000,744900000,852300000,878000000,798300000,767200000,961200000,983300000,862000000,809900000,955400000,991600000,876500000,880700000,1043800000,1067200000,919500000,974400000,1138900000,1226600000,1092000000,1182841000,1408132000,1338512000,1065805000,1042100000,1230100000,1269500000,1101700000,1170534000,1242760000,1589313000,1472200000,1821316000,2443161000,1879451000,1782183000,2326282000,2278072000,2154647000,1628306000,1544329000,1815219000,1834441000,1644256000,1645420000,1797670000,1713724000,1567480000,1536494000,1740114000,1667806000,1460181000,1498614000,1831335000],"costOfRevenue":[510124000,632607000,653125000,607589000,644847000,750996000,759777000,690994000,672608000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163020000,940878000,897822000,1049655000,1078924000,939375000,992270000,1048902000,1261697000,1233182000,1450434000,1864523000,1594405000,1390714000,1729896000,1797948000,1655979000,1288717000,1230635000,1426436000,1442178000,1310062000,1307439000,1440680000,1375719000,1269769000,1276183000,1441459000,1404311000,1228749000,1255070000,1503462000],"grossProfit":[76876000,100293000,111475000,87011000,100053000,101304000,118223000,107306000,94592000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175492000,124927000,144278000,180445000,190576000,162325000,178264000,193858000,327616000,239018000,370882000,578638000,285046000,391469000,596386000,480124000,498668000,339589000,313694000,388783000,392263000,334194000,337981000,356990000,338005000,297711000,260311000,298655000,263495000,231432000,243544000,327873000],"operatingExpenses":[8680000,11342000,12306000,11696000,9912000,10212000,12517000,12163000,8765000,12088000,13321000,12726000,11709000,11920000,10089000,14102000,14467000,15784000,14321000,14228000,13536000,14321000,17598000,17951000,15792000,19021000,27761000,4795000,16367000,16974000,18166000,18782000,16253000,18585000,26131000,17634000,25165000,17707000,20895000,18696000,23864000,28376000,31848000,26186000,30418000,33181000,31642000,35037000,29939000,30759000,31266000,29445000,30123000,24001000,28814000,33449000,31562000,32496000],"operatingIncome":[6200000,20100000,28100000,8600000,24600000,22200000,30500000,21400000,14600000,45900000,56200000,28900000,17700000,37400000,40400000,7700000,13400000,37900000,31300000,-3000000,21100000,42500000,56100000,21700000,51800000,74100000,30500000,-84300000,21700000,45100000,44900000,24800000,25547000,51770000,158572000,99100000,205261000,409775000,129386000,227381000,405628000,297075000,299370000,155776000,127602000,189975000,185633000,121176000,132982000,146981000,117356000,92719000,54519000,80530000,32329000,15951000,27785000,83976000],"pretaxIncome":[1729000,15125000,23607000,1342000,19729000,17209000,25462000,15748000,9026000,40704000,50418000,23157000,12190000,31867000,34636000,1989000,7881000,29963000,15503000,-10046000,15086000,35301000,49937000,17264000,46840000,55660000,13034000,-93432000,14589000,37469000,36821000,19352000,16207000,44920000,137825000,87359000,200604000,403582000,122857000,221808000,401466000,291997000,295629000,157289000,130008000,195767000,192073000,127201000,136953000,150791000,120839000,93176000,54194000,80596000,30857000,14306000,24432000,78572000],"interestExpense":[4813000,4818000,4840000,7286000,4891000,4781000,5174000,5580000,5512000,5519000,5514000,5504000,5481000,5591000,5729000,5731000,5802000,6427000,7135000,7328000,6364000,6491000,6295000,6220000,6362000,6580000,6585000,6666000,6437000,6486000,6532000,6596000,6421000,6633000,7002000,6167000,5875000,6347000,6279000,6305000,6254000,6317000,6398000,6443000,6361000,6339000,6351000,6445000,6070000,6105000,6082000,5810000,5312000,5183000,5327000,6024000,6019000,7106000],"netIncome":[1700000,15000000,23500000,1300000,80836000,10412000,15860000,9800000,5565000,26418000,32285000,15700000,7600000,20200000,22000000,2300000,5000000,19200000,10000000,4100000,10020000,22154000,31661000,19122000,37050000,41825000,13848000,-72246000,11389000,27718000,27171000,14647000,12200000,33586000,103192000,26001000,149156000,302556000,91699000,169075000,302600000,218111000,219587000,117360000,96733000,146320000,143068000,97535000,104124000,112292000,91038000,68900000,40348000,61985000,21769000,8734000,17842000,57342000],"dilutedEps":[0.06,0.51,0.79,0.05,2.15,0.24,0.39,0.24738409252308005,0.14,0.67,0.82,0.40035841479124024,0.19,0.51,0.56,0.06682315838055435,0.13,0.49,0.26,0.11,0.26,0.57,0.81,0.49,0.94,1.06,0.35,-1.85,0.29,0.71,0.69,0.37,0.31,0.85,2.61,0.66,3.76,7.62,2.31,4.2605385874354775,7.61,5.49,5.52,2.9424621878297574,2.43,3.67,3.58,2.433115560326533,2.61,2.84,2.33,1.7773613371567336,1.06,1.64,0.58,0.23570582828719724,0.5,1.63],"cash":[164441000,174075000,224418000,45893000,221232000,223881000,144216000,118249000,85985000,129919000,169974000,163549000,134516000,194927000,212784000,184496000,81187000,96089000,131184000,103978000,43569000,104713000,172185000,177140000,134684000,210011000,181342000,191671000,136204000,202407000,306443000,285237000,214992000,361436000,503935000,405382000,456982000,653767000,786886000,748907000,922721000,1032987000,867064000,998344000,1000721000,1080857000,1272963000,949574000,890247000,922076000,761599000,713260000,561781000,481019000,511770000,477215000,338667000,304818000],"currentAssets":[null,null,null,518843000,857862000,845385000,769568000,687705000,741717000,793266000,819078000,753313000,813970000,881853000,882244000,785570000,818895000,855310000,987263000,760459000,839754000,929259000,967303000,932572000,1033060000,1171186000,1104641000,985778000,1032974000,1073267000,1125130000,1022764000,1105390000,1193143000,1413519000,1308855000,1632860000,2007430000,1937991000,1885878000,2422905000,2448460000,2181437000,2064052000,2191717000,2298645000,2466243000,2056814000,2216672000,2267806000,2012166000,1886068000,1979524000,1911057000,1852756000,1654418000,1734242000,1800298000],"totalAssets":[null,null,null,827800000,1209797000,1194615000,1217959000,1095900000,1154507000,1203565000,1241099000,1213300000,1256792000,1318444000,1332171000,1248606000,1471373000,1503488000,1638805000,1439197000,1513368000,1596089000,1630550000,1607193000,1708852000,1850452000,1771634000,1581248000,1687047000,1732811000,1785923000,1693351000,1755367000,1841075000,2059836000,1965718000,2278737000,2647440000,2588365000,2572640000,3105927000,3135172000,3348534000,3240514000,3362187000,3476388000,3642433000,3458646000,3614428000,3671964000,3441627000,3369383000,3481644000,3445511000,3402011000,3241943000,3341624000,3388272000],"currentLiabilities":[null,null,null,227573000,301111000,272822000,301815000,239017000,286207000,306670000,319232000,255190000,294329000,332743000,332745000,258650000,345757000,361133000,478247000,312864000,374890000,428659000,426925000,381561000,432630000,519860000,467896000,369825000,406890000,424106000,444750000,384992000,438936000,485287000,676388000,524002000,696514000,854257000,700295000,640746000,880163000,769077000,739463000,545828000,580148000,667344000,694724000,594116000,684726000,691506000,643242000,564016000,702459000,645188000,598067000,493076000,627030000,664320000],"totalLiabilities":[null,null,null,723593000,760364000,732653000,838001000,643419000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,null,null,275000000,250000000,250000000,326694000,301613000,301565000,301516000,301466000,294266000,301364000,351312000,351259000,344589000,474356000,464586000,581574000,437629000,437901000,438200000,438033000,438312000,438591000,438870000,439149000,439428000,439707000,439986000,440265000,440544000,439915000,440178000,443583000,443792000,444001000,444210000,444419000,444628000,444836000,445045000,444175000,444392000,444614000,444836000,445058000,445280000,445502000,445723000,445945000,446167000,446389000,444884000,445145000,445405000,448148000,448408000],"equity":[null,null,null,97764000,449433000,461962000,379958000,452481000,458924000,486809000,521025000,492388000,501943000,530601000,536981000,534670000,538323000,560019000,572474000,580004000,589450000,614302000,649313000,674549000,707052000,768188000,747762000,672590000,679017000,705021000,731566000,701330000,708271000,739708000,778136000,850799000,995261000,1215710000,1305605000,1352619000,1648689000,1764985000,1983072000,2057975000,2144520000,2168524000,2307595000,2195664000,2257202000,2302976000,2123433000,2151274000,2127077000,2152057000,2143385000,2074878000,2015933000,2025665000],"temporaryEquity":[null,null,null,6443000,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[-9961000,14744000,60089000,12736000,-57443000,11448000,63883000,15539000,-23950000,53275000,58773000,13745000,-15984000,35699000,58211000,2405000,1181000,44837000,67236000,38653000,-41086000,72564000,85658000,34431000,-21759000,110095000,31485000,43790000,-36959000,103811000,127898000,50897000,-42467000,160743000,175495000,745000,72251000,218928000,235912000,139893000,198945000,237111000,378069000,227094000,47992000,242226000,230911000,166329000,27462000,141703000,174587000,94568000,-28476000,33170000,118438000,131016000,-15982000,42323000],"capex":[4727000,6225000,6730000,9704000,5316000,8726000,15893000,15816000,12539000,9432000,18889000,20357000,12618000,18815000,25265000,30828000,15461000,19640000,20325000,28157000,17002000,12549000,18509000,27390000,13272000,15055000,19378000,32282000,14347000,18477000,20425000,29471000,18563000,10286000,18145000,32435000,13301000,18201000,19958000,55058000,17448000,23360000,21027000,52282000,30063000,38224000,30964000,116187000,34330000,39769000,61661000,93809000,53205000,79052000,55190000,53984000,39824000,23491000],"depreciationAndAmortization":[8119000,8338000,8461000,8489000,8477000,8766000,8962000,11833000,12320000,12482000,13203000,13434000,13587000,13281000,14249000,14461000,15238000,18552000,19459000,19598000,19344000,19601000,19686000,21748000,22111000,24296000,23881000,76549000,19217000,19454000,20969000,20501000,35332000,19899000,20029000,19909000,19539000,20420000,20299000,20495000,20543000,20694000,28374000,31982000,31186000,30722000,31474000,39085000,35850000,34367000,36861000,37035000,37121000,37409000,42378000,41313000,39053000,42714000],"dilutedShares":[29700000,29700000,29700000,29700000,37569000,43233000,40640000,39428000,39452000,39463000,39481000,39591000,39622000,39600000,39240000,39001000,38880000,38972000,39120000,38850000,38901000,39002000,39139000,39410000,39396000,39403000,39461000,39357000,39203000,39199000,39292000,39362000,39405000,39387000,39526000,39536000,39630000,39688000,39661000,39715000,39768000,39763000,39776000,39802000,39838000,39834000,39983000,40057000,39956000,39608000,39063000,38709000,38215000,37795000,37509000,36992000,36020000,35227000],"sharesOutstanding":[null,null,null,29700000,43229412,43229412,39365350,39365350,39405000,39407000,39410000,39418139,39531000,39361000,38824000,38825687,38750000,38751000,38751000,38352574,38536000,38538000,38560000,38580732,38873000,38891000,38909000,38708767,38974000,38975000,38976000,38985705,39197000,39197000,39201000,39201226,39331000,39331000,39331000,39330807,39448000,39448000,39448000,39460018,39591000,39590000,39590000,39539825,39478000,39009000,38455000,38182989,37809000,37455000,37163000,36190433,null,null],"totalCosts":[580737000,712755000,736464000,685975000,720240000,830076000,847500000,776923000,752623000,915283000,927128000,833149000,792215000,918038000,951140000,868833000,867290000,1005906000,1035907000,917421000,953318000,1096440000,1170546000,1070273000,1131037000,1334076000,1308057000,1150082000,1020432000,1184949000,1224626000,1076938000,1144987000,1190990000,1430741000,1373091000,1616055000,2033386000,1750065000,1554802000,1920654000,1980997000,1855277000,1472530000,1416727000,1625244000,1648808000,1523080000,1512438000,1650689000,1596368000,1474761000,1481975000,1659584000,1635477000,1444230000,1470829000,1747359000],"operatingMargin":[1.0562180579216354,2.7425296766270977,3.6751242479727964,1.2381226605240425,3.302456705598067,2.60471664906723,3.4738041002277904,2.6806964800200426,1.9030239833159541,4.775280898876404,5.715447981287501,3.3526682134570764,2.1854549944437585,3.9145907473309607,4.074223477208552,0.8784940102681118,1.5215169751334165,3.630963786165932,2.9329085457271367,-0.3262642740619902,2.165435139573071,3.731670910527702,4.573618131420186,1.987179487179487,4.379286818769387,5.262290751151171,2.278649724470158,-7.90951440460497,2.082333749160349,3.6663685879196812,3.5368255218589995,2.251066533539076,2.1825081543979072,4.165727895973478,9.977392747684062,6.731422361092243,11.26992789828893,16.772328962356553,6.884244388387886,12.758566320069264,17.436751004392416,13.040632605115201,13.894155283904974,9.566752195226204,8.26261761580596,10.465679347781178,10.119322452997944,7.369655333476052,8.081948681795529,8.176194740970256,6.8480105314508055,5.915163191874857,3.5482728861941535,4.627857715069243,1.9384148995746506,1.092398819050515,1.8540464722737144,4.585507293859398],"ebit":[6542000,19943000,28447000,8628000,24620000,21990000,30636000,21328000,14538000,46223000,55932000,28661000,17671000,37458000,40365000,7720000,13683000,36390000,22638000,-2718000,21450000,41792000,56232000,23484000,53202000,62240000,19619000,-86766000,21026000,43955000,43353000,25948000,22628000,51553000,144827000,93526000,206479000,409929000,129136000,228113000,407720000,298314000,302027000,163732000,136369000,202106000,198424000,133646000,143023000,156896000,126921000,98986000,59506000,85779000,36184000,20330000,30451000,85678000],"freeCashFlow":[-14688000,8519000,53359000,3032000,-62759000,2722000,47990000,-277000,-36489000,43843000,39884000,-6612000,-28602000,16884000,32946000,-28423000,-14280000,25197000,46911000,10496000,-58088000,60015000,67149000,7041000,-35031000,95040000,12107000,11508000,-51306000,85334000,107473000,21426000,-61030000,150457000,157350000,-31690000,58950000,200727000,215954000,84835000,181497000,213751000,357042000,174812000,17929000,204002000,199947000,50142000,-6868000,101934000,112926000,759000,-81681000,-45882000,63248000,77032000,-55806000,18832000],"capexOutflow":[-4727000,-6225000,-6730000,-9704000,-5316000,-8726000,-15893000,-15816000,-12539000,-9432000,-18889000,-20357000,-12618000,-18815000,-25265000,-30828000,-15461000,-19640000,-20325000,-28157000,-17002000,-12549000,-18509000,-27390000,-13272000,-15055000,-19378000,-32282000,-14347000,-18477000,-20425000,-29471000,-18563000,-10286000,-18145000,-32435000,-13301000,-18201000,-19958000,-55058000,-17448000,-23360000,-21027000,-52282000,-30063000,-38224000,-30964000,-116187000,-34330000,-39769000,-61661000,-93809000,-53205000,-79052000,-55190000,-53984000,-39824000,-23491000],"grossMargin":[13.096422487223169,13.684404420794106,14.579518702589588,12.526778001727612,13.431735803463551,11.88595564941922,13.465034168564921,13.441813854440687,12.329509906152241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.11097696546613,11.721374923180132,13.844928509739947,14.669132590846273,15.011894446632532,14.734047381319778,15.22928851276426,15.598989346293735,20.61368654255015,16.235429968754246,20.36340755805143,23.68398971660075,15.166450202745377,21.965701614256226,25.636874635147418,21.075892245723576,23.143837482427514,20.855355197364624,20.312640635512253,21.417966647550514,21.38324426896259,20.324937236050832,20.540713009444396,19.85848348139536,19.72342104096109,18.992969607267714,16.941881972855086,17.16295599023972,15.798899872047468,15.849541940348491,16.251282852021934,17.90349662950798],"netMargin":[0.28960817717206133,2.046663937781416,3.0735024849594557,0.18715807659084366,10.851926433078265,1.221635574328288,1.806378132118451,1.2276086684203933,0.7253649635036497,2.7484394506866416,3.2833316383606226,1.8213457076566124,0.9383874552413879,2.11429767636592,2.2186365469947558,0.26240730176839705,0.5677302146020211,1.839432841540525,0.9370314842578711,0.44589450788471996,1.0283251231527093,1.9452102906313111,2.5812000652209357,1.7510989010989009,3.132289124235633,2.9702471075154886,1.0345816847364835,-6.778538287960743,1.0928893580270609,2.253312738801723,2.140291453328082,1.3294907869655985,1.0422593448802,2.70253307155042,6.492868302216115,1.7661323189783997,8.189463003674266,12.383792963296319,4.879031163887753,9.486960654433355,13.007881245695922,9.57436814990922,10.191321362617636,7.207490483975371,6.263755974277502,8.060735371324341,7.798997078674103,5.93186219177549,6.328110755916423,6.246530230798756,5.312290660573114,4.395590374358844,2.625978363729373,3.5621229413705082,1.3052477326499605,0.5981450244866904,1.1905667503439845,3.1311584172202247],"currentRatio":[null,null,null,2.2798970000834897,2.8489892431694623,3.098668729061439,2.549800374401537,2.877222122275821,2.5915403885998596,2.586708840121303,2.565776613873296,2.951969121047063,2.7655107040080997,2.6502525973499065,2.651411741724143,3.0371931181132803,2.3684119193537656,2.368407207316972,2.064337047592562,2.4306375933312876,2.2400010669796475,2.1678280404703973,2.265744568718159,2.4440967499298933,2.3878602963271156,2.2528873158157965,2.360868654572811,2.6655255864260123,2.5387057927203913,2.530657429982127,2.5298032602585723,2.656585071897598,2.5183398035248876,2.4586337569314654,2.089804964014737,2.49780535188797,2.344331915797816,2.3499134335451743,2.7673923132394207,2.9432536449700817,2.752791244349058,3.183634408518263,2.9500286018367383,3.7815062620459194,3.7778584085440268,3.444467920592678,3.5499608477611253,3.461973755966848,3.2373124432254654,3.2795174589952945,3.1281632729206117,3.343997333408981,2.817992224457228,2.9620157225490864,3.0979070906771313,3.3553001971298544,2.7658038690333795,2.7099861512524086],"netDebt":[null,null,null,229107000,28768000,26119000,182478000,183364000,215580000,171597000,131492000,130717000,166848000,156385000,138475000,160093000,393169000,368497000,450390000,333651000,394332000,333487000,265848000,261172000,303907000,228859000,257807000,247757000,303503000,237579000,133822000,155307000,224923000,78742000,-60352000,38410000,-12981000,-209557000,-342467000,-304279000,-477885000,-587942000,-422889000,-553952000,-556107000,-636021000,-827905000,-504294000,-444745000,-476353000,-315654000,-267093000,-115392000,-36135000,-66625000,-31810000,109481000,143590000],"ebitda":[14661000,28281000,36908000,17117000,33097000,30756000,39598000,33161000,26858000,58705000,69135000,42095000,31258000,50739000,54614000,22181000,28921000,54942000,42097000,16880000,40794000,61393000,75918000,45232000,75313000,86536000,43500000,-10217000,40243000,63409000,64322000,46449000,57960000,71452000,164856000,113435000,226018000,430349000,149435000,248608000,428263000,319008000,330401000,195714000,167555000,232828000,229898000,172731000,178873000,191263000,163782000,136021000,96627000,123188000,78562000,61643000,69504000,128392000],"debtToCapital":[null,null,null,73.77321844384115,35.743237736852564,35.11423362482829,46.23124253522243,39.99673780722297,39.654090986194404,38.24767703675514,36.65280227990337,37.40729723614194,37.515420629970855,39.83522184161023,39.545505719175,39.190841378933854,46.84169415974855,45.34293703427175,50.39426436335403,43.004599890137214,42.62428322939287,41.634125160807294,40.28460122169024,39.38605090842432,38.28339194670591,36.35865053709101,36.999320083814204,39.51626682301905,39.30433243588231,38.42648996905696,37.57069065419843,38.580789123843786,38.31391429611578,37.306824557626754,36.30810358192023,34.28047931740604,30.84921299943999,26.76092823750542,25.39502315396817,24.73939308286507,21.2481818941737,20.137509445573137,18.299538530689297,17.758865905760427,17.17230548901679,17.021612024367098,16.168329244550623,16.860637711363815,16.483566087888278,16.21578062930863,17.356146117854205,17.177175535459707,17.345828544072468,17.131078449606672,17.196825997767075,17.67281690191141,18.187226799768354,18.124283317428386],"fcfMargin":[-2.50221465076661,1.1623686723973257,6.978681663614962,0.43651022171033693,-8.425157739293866,0.3193711134577027,5.465831435079727,-0.03469873481147438,-4.756126173096976,4.5612775697045365,4.056137496186311,-0.7670533642691415,-3.5315471045808122,1.7672179191961481,3.3225090762404195,-3.242783799201369,-1.6214374929033721,2.4139681931404486,4.395708395802099,1.141489940184883,-5.961412151067323,5.269558345772237,5.474400782651231,0.6447802197802198,-2.961598388963521,6.7493672468206105,0.9045118758741051,1.0797472333119098,-4.923327895595432,6.937159580521909,8.465773926742811,1.944812562403558,-5.213859657216279,12.106681901573916,9.90050418010801,-2.152560793370466,3.2366706271728796,8.215872797576582,11.490270297017586,4.760173337979321,7.8020205632851045,9.382978237737877,16.570788625700636,10.735819925738774,1.1609572830659787,11.2384235731336,10.899614651002675,3.049525134772201,-0.4174010283088816,5.670339940033488,6.589509162502247,0.04842167045193559,-5.316063713883685,-2.6367238008544267,3.7922875922019705,5.275510364810938,-3.7238408289259275,1.0283208697480253],"returnOnAssets":[null,null,null,4.8129892722528265,9.971590275062676,9.71425940574997,8.900792226996147,12.154493943962157,3.5221359013054157,4.807228815184848,6.02409540563907,6.926034990472892,6.8015621455489335,6.0098913207684825,5.090798866811489,4.2324930358835795,3.6288127734209628,3.437361353852609,2.4571050052238723,2.8499112472156627,2.9027644274662356,2.985826775718106,4.1558656065187165,5.446249495304278,6.826784018471736,7.523949374169639,6.574894244403007,1.2844521821165893,-0.3053094335255554,-1.0767281106633815,-0.3355111386830907,4.942589917116569,4.748760608108148,4.902450721707408,8.509373572290931,9.564126831169348,15.464896294195688,25.884061877926218,24.500317434637616,31.39840444495564,32.16282390136135,27.02878906625587,30.634612446666182,29.507492834354636,20.1539737858671,17.54502719479215,14.403758450011278,14.439302837967746,14.076941324696863,12.786695450923514,11.433810554964245,11.02379617895589,8.809888062015155,7.369776500795577,5.6403334016206,4.018437451125538,3.233934237963392,3.0930745093896017],"returnOnEquity":[null,null,null,21.82011288622257,26.841820694074535,25.12068092180742,28.531574542449427,42.49307126825323,9.167540955813628,12.151088091857783,16.441597677203674,16.926790909639326,17.068543305160862,14.897632222997611,12.381782333937615,10.145483507260543,9.516796665468256,8.89402358291614,6.579807202635528,6.871964359086154,7.682397078135404,7.880979732117538,11.120596306884915,13.224949444144649,16.96673047939764,18.75717003377963,16.011309342733927,3.0400723310660593,-0.7480147092244326,-2.61890879026669,-0.8068528412900993,11.780161872598113,11.783566209756014,12.127395518467479,21.67646330202914,22.546966134902448,36.622147397289865,59.41491793570479,54.65285752883876,64.67097936024848,65.50275156489343,52.43642841686251,55.303272410151564,50.293761145419246,34.36620550040876,29.490208361033364,23.468658835560998,22.740810868059093,22.31158623829492,20.44141786872414,18.27968588778947,17.315820929583076,14.259037803023029,11.774143985016497,9.046647876708123,6.28638061290744,5.326079348106811,5.059551592949459],"revenueGrowth":[null,null,null,null,26.899488926746162,16.291444944740064,14.831284331676686,14.929455801900371,2.993690428245399,12.777191129883846,11.993166287015944,7.979456344732561,5.565693430656937,-0.6034124011652153,0.8440964100477899,1.6821345707656699,8.741819977775034,9.2526690391459,7.624041952400162,4.905875641756996,10.639264221641875,9.110940793255406,14.936281859070455,18.760195758564446,21.39172824302136,23.639652296075162,9.123756725909015,-2.3988095238095197,-11.89855610348306,-12.643132888109921,-5.155874583119169,3.3678768630284184,12.324536992611069,1.0291846191366583,25.192044111855072,33.629844785331755,55.59701811310052,96.5915381891918,18.25556073599095,21.05576687950006,27.725337063969135,-6.757188740324526,14.642360987330871,-8.634186276044609,-33.61385249079862,-20.317751150973283,-14.861181437144921,0.9795456136622915,6.545949729623679,-0.9667704007064737,-6.5805877648831395,-4.6693458926104,-6.619951137095692,-3.20169997830525,-2.6794279592279757,-6.845318600556305,-2.4653529398748097,5.2422427496129576]}},"filings":[{"accn":"0001328581-20-000024","filed":"2020-02-24","form":"10-K"},{"accn":"0001328581-19-000088","filed":"2019-05-07","form":"10-Q"},{"accn":"0001328581-19-000103","filed":"2019-08-05","form":"10-Q"},{"accn":"0001328581-19-000113","filed":"2019-11-07","form":"10-Q"},{"accn":"0001328581-21-000011","filed":"2021-02-22","form":"10-K"},{"accn":"0001328581-22-000017","filed":"2022-02-22","form":"10-K"},{"accn":"0001328581-21-000068","filed":"2021-05-06","form":"10-Q"},{"accn":"0001328581-21-000091","filed":"2021-08-02","form":"10-Q"},{"accn":"0001328581-21-000099","filed":"2021-11-01","form":"10-Q"},{"accn":"0001328581-23-000020","filed":"2023-02-21","form":"10-K"},{"accn":"0001328581-22-000057","filed":"2022-05-05","form":"10-Q"},{"accn":"0001328581-22-000082","filed":"2022-08-01","form":"10-Q"},{"accn":"0001328581-22-000096","filed":"2022-10-31","form":"10-Q"},{"accn":"0001328581-24-000018","filed":"2024-02-20","form":"10-K"},{"accn":"0001328581-23-000060","filed":"2023-05-04","form":"10-Q"},{"accn":"0001328581-23-000070","filed":"2023-07-31","form":"10-Q"},{"accn":"0001328581-23-000096","filed":"2023-10-30","form":"10-Q"},{"accn":"0001328581-25-000010","filed":"2025-02-20","form":"10-K"},{"accn":"0001328581-24-000065","filed":"2024-05-06","form":"10-Q"},{"accn":"0001328581-24-000079","filed":"2024-08-05","form":"10-Q"},{"accn":"0001328581-24-000090","filed":"2024-11-04","form":"10-Q"},{"accn":"0001328581-26-000006","filed":"2026-02-24","form":"10-K"},{"accn":"0001328581-25-000058","filed":"2025-05-05","form":"10-Q"},{"accn":"0001328581-25-000073","filed":"2025-08-04","form":"10-Q"},{"accn":"0001328581-25-000088","filed":"2025-11-03","form":"10-Q"},{"accn":"0001328581-26-000016","filed":"2026-05-04","form":"10-Q"},{"accn":"0001328581-26-000027","filed":"2026-08-03","form":"10-Q"},{"accn":"0001328581-19-000025","filed":"2019-02-26","form":"10-K"},{"accn":"0001328581-17-000012","filed":"2017-02-24","form":"10-K"},{"accn":"0001328581-18-000012","filed":"2018-02-26","form":"10-K"},{"accn":"0001328581-14-000010","filed":"2014-02-28","form":"10-K"},{"accn":"0001328581-15-000032","filed":"2015-02-25","form":"10-K"},{"accn":"0001328581-16-000155","filed":"2016-02-25","form":"10-K"},{"accn":"0001328581-13-000023","filed":"2013-05-01","form":"10-Q"},{"accn":"0001328581-13-000047","filed":"2013-07-31","form":"10-Q"},{"accn":"0001328581-13-000067","filed":"2013-11-14","form":"10-Q"},{"accn":"0001328581-14-000029","filed":"2014-05-08","form":"10-Q"},{"accn":"0001328581-20-000072","filed":"2020-05-07","form":"10-Q"},{"accn":"0001328581-20-000090","filed":"2020-07-31","form":"10-Q"},{"accn":"0001328581-20-000122","filed":"2020-10-30","form":"10-Q"},{"accn":"0001328581-14-000042","filed":"2014-07-30","form":"10-Q"},{"accn":"0001328581-14-000051","filed":"2014-11-05","form":"10-Q"},{"accn":"0001328581-15-000098","filed":"2015-04-29","form":"10-Q"},{"accn":"0001328581-15-000115","filed":"2015-07-29","form":"10-Q"},{"accn":"0001328581-15-000128","filed":"2015-10-28","form":"10-Q"},{"accn":"0001328581-16-000245","filed":"2016-05-03","form":"10-Q"},{"accn":"0001328581-16-000256","filed":"2016-07-28","form":"10-Q"},{"accn":"0001328581-16-000268","filed":"2016-10-26","form":"10-Q"},{"accn":"0001328581-17-000041","filed":"2017-05-03","form":"10-Q"},{"accn":"0001328581-17-000052","filed":"2017-08-03","form":"10-Q"},{"accn":"0001328581-17-000062","filed":"2017-10-31","form":"10-Q"},{"accn":"0001328581-18-000069","filed":"2018-05-04","form":"10-Q"},{"accn":"0001328581-18-000086","filed":"2018-08-06","form":"10-Q"},{"accn":"0001328581-18-000102","filed":"2018-11-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4431991000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":4431991000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1182841000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1182841000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1408132000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1408132000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1338512000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":1338512000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4995290000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3929485000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1065805000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1065805000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":4995290000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1042100000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1042100000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1230100000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":1230100000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1269500000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1269500000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1101700000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":1101700000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4643404000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":4643404000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1170534000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":1170534000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1242760000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1242760000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1589313000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":1589313000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1472200000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":1472200000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5474838000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":5474838000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1821316000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1821316000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2443161000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2443161000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1879451000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":1879451000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7926111000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6143928000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":1782183000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":1782183000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":7926111000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2326282000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":2326282000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2278072000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":2278072000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2154647000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":2154647000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8387307000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6759001000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":1628306000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1628306000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":8387307000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1544329000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1544329000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1815219000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":1815219000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1834441000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":1834441000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6838245000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5193989000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":1644256000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1644256000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":6838245000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1645420000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1645420000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1797670000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":1797670000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1713724000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":1713724000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6724294000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5156814000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":1567480000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1567480000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":6724294000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1536494000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1536494000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1740114000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":1740114000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1667806000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1667806000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6404595000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4944414000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":1460181000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1460181000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":6404595000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1498614000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1498614000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1831335000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":1831335000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3911215000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":974400000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1138900000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1226600000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1092000000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":809900000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":955400000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":991600000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":876500000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3633415000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2248088000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":587000000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":732900000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":764600000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":694600000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2779062000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":744900000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":852300000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":878000000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":798300000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3273496000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":767200000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":961200000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":983300000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":862000000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3573732000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":880700000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1043800000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1067200000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":919500000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1992677000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":510124000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":632607000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":653125000},"#49":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2403445000},"#50":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1795856000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":607589000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2403445000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":644847000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":750996000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":759777000},"#51":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2846614000},"#52":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2155620000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":690994000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2846614000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":672608000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3819574000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1163020000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4307594000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3366716000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":940878000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4307594000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":897822000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1049655000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1078924000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3965776000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3026401000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":939375000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3965776000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":992270000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1048902000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1261697000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4536051000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3302869000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":1233182000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":4536051000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1450434000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1864523000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1594405000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6300076000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4909362000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":1390714000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6300076000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1729896000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1797948000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1655979000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6472540000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5183823000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":1288717000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6472540000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1230635000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1426436000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1442178000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5409311000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4099249000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":1310062000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5409311000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1307439000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1440680000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1375719000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5393607000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4123838000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":1269769000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":5393607000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1276183000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1441459000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1404311000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5350702000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4121953000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":1228749000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5350702000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1255070000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1503462000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":612417000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":175492000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":124927000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":687696000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":144278000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":180445000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":190576000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":162325000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":677628000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":178264000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":193858000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":327616000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":239018000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":938787000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":370882000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":578638000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":285046000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":391469000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":1626035000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":596386000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":480124000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":498668000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":339589000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":1914767000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":313694000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":388783000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":392263000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":334194000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":1428934000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":337981000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":356990000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":338005000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":297711000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":1330687000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":260311000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":298655000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":263495000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":231432000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":1053893000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":243544000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":327873000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":255411000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":76876000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":100293000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":111475000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":87011000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":375617000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":100053000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":101304000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":118223000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":107306000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":426882000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":94592000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":37242000},"#70":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-3195000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"component-sum","value":40437000},"#71":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9048000},"#72":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":368000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"component-sum","value":8680000},"#73":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10689000},"#74":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-653000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"component-sum","value":11342000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":12185000},"#76":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-121000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"component-sum","value":12306000},"#77":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":43122000},"#78":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":31922000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"#80":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-902000},"#81":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-406000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":-496000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#82","weight":-1}],"rule":"component-sum","value":11696000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80","weight":-1}],"rule":"component-sum","value":44024000},"#83":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":10046000},"#84":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":134000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"component-sum","value":9912000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10251000},"#86":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":39000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"component-sum","value":10212000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12867000},"#88":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":350000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"component-sum","value":12517000},"#89":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45489000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":33164000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":12325000},"#92":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":685000},"#93":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":523000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":162000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94","weight":-1}],"rule":"component-sum","value":12163000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#92","weight":-1}],"rule":"component-sum","value":44804000},"#95":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10665000},"#96":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1900000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"component-sum","value":8765000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11925000},"#98":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-163000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"component-sum","value":12088000},"#99":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":13173000},"#100":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-148000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"component-sum","value":13321000},"#101":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":48489000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":35763000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":12726000},"#104":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1589000},"#105":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1589000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106","weight":-1}],"rule":"component-sum","value":12726000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#104","weight":-1}],"rule":"component-sum","value":46900000},"#107":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":12008000},"#108":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":299000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"component-sum","value":11709000},"#109":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":12018000},"#110":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":98000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"component-sum","value":11920000},"#111":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":11345000},"#112":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1256000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"component-sum","value":10089000},"#113":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":49425000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":35371000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":14054000},"#116":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1605000},"#117":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1653000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":-48000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118","weight":-1}],"rule":"component-sum","value":14102000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116","weight":-1}],"rule":"component-sum","value":47820000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16052000},"#120":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1585000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"component-sum","value":14467000},"#121":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":15612000},"#122":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-172000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"component-sum","value":15784000},"#123":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":14367000},"#124":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":46000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"component-sum","value":14321000},"#125":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":59825000},"#126":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":46031000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":13794000},"#128":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1025000},"#129":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1459000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":-434000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#130","weight":-1}],"rule":"component-sum","value":14228000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128","weight":-1}],"rule":"component-sum","value":58800000},"#131":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":13571000},"#132":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":35000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"component-sum","value":13536000},"#133":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":15559000},"#134":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1238000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"component-sum","value":14321000},"#135":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16460000},"#136":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-1138000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"component-sum","value":17598000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":63028000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":45589000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":17439000},"#140":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-377000},"#141":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":135000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":-512000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#142","weight":-1}],"rule":"component-sum","value":17951000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140","weight":-1}],"rule":"component-sum","value":63405000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15886000},"#144":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":94000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"component-sum","value":15792000},"#145":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":19977000},"#146":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":956000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"component-sum","value":19021000},"#147":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":16891000},"#148":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-10870000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"component-sum","value":27761000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":68811000},"#150":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":52754000},"#151":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":16057000},"#152":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1442000},"#153":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-9820000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":11262000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#154","weight":-1}],"rule":"component-sum","value":4795000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152","weight":-1}],"rule":"component-sum","value":67369000},"#155":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":16675000},"#156":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":308000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"component-sum","value":16367000},"#157":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16786000},"#158":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-188000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"component-sum","value":16974000},"#159":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18603000},"#160":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":437000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"component-sum","value":18166000},"#161":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":71072000},"#162":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":52064000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":19008000},"#164":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":783000},"#165":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":557000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":226000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#166","weight":-1}],"rule":"component-sum","value":18782000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#164","weight":-1}],"rule":"component-sum","value":70289000},"#167":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16084000},"#168":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-169000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"component-sum","value":16253000},"#169":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18755000},"#170":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":170000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"component-sum","value":18585000},"#171":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":26060000},"#172":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-71000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"component-sum","value":26131000},"#173":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":78636000},"#174":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":60899000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":17737000},"#176":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":33000},"#177":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-70000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":103000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#178","weight":-1}],"rule":"component-sum","value":17634000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#176","weight":-1}],"rule":"component-sum","value":78603000},"#179":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":25262000},"#180":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":97000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"component-sum","value":25165000},"#181":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17988000},"#182":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":281000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"component-sum","value":17707000},"#183":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":21002000},"#184":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":107000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"component-sum","value":20895000},"#185":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":83228000},"#186":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":64252000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":18976000},"#188":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":765000},"#189":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":485000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":280000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190","weight":-1}],"rule":"component-sum","value":18696000},"#191":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1200000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#191"},{"ref":"#188","weight":-1}],"rule":"component-sum","value":83663000},"#192":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":26052000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":300000},"#194":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2488000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"component-sum","value":23864000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":27701000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":300000},"#197":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-375000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"component-sum","value":28376000},"#198":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":27622000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3100000},"#200":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-1126000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"component-sum","value":31848000},"#201":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":103750000},"#202":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":81375000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":22375000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8200000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3700000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":4500000},"#207":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1676000},"#208":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":987000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":689000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"},{"ref":"#209","weight":-1}],"rule":"component-sum","value":26186000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204"},{"ref":"#207","weight":-1}],"rule":"component-sum","value":110274000},"#210":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26463000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4300000},"#212":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":345000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"component-sum","value":30418000},"#213":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":30147000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4300000},"#215":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1266000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"component-sum","value":33181000},"#216":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":27583000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4200000},"#218":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":141000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"component-sum","value":31642000},"#219":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":114434000},"#220":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":84193000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":30241000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17700000},"#223":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12800000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":4900000},"#225":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1856000},"#226":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1752000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":104000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#224"},{"ref":"#227","weight":-1}],"rule":"component-sum","value":35037000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#222"},{"ref":"#225","weight":-1}],"rule":"component-sum","value":130278000},"#228":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":25117000},"#229":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4900000},"#230":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":78000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"component-sum","value":29939000},"#231":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":25943000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4900000},"#233":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":84000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"component-sum","value":30759000},"#234":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":26172000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5000000},"#236":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-94000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"component-sum","value":31266000},"#237":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":102317000},"#238":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":77232000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":25085000},"#240":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19800000},"#241":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14800000},"#242":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"#243":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":708000},"#244":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":68000},"#245":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":640000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#242"},{"ref":"#245","weight":-1}],"rule":"component-sum","value":29445000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"},{"ref":"#243","weight":-1}],"rule":"component-sum","value":121409000},"#246":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":24997000},"#247":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5100000},"#248":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-26000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"component-sum","value":30123000},"#249":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":26470000},"#250":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5100000},"#251":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7569000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"component-sum","value":24001000},"#252":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":25763000},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5100000},"#254":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2049000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"component-sum","value":28814000},"#255":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":99696000},"#256":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":77230000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":22466000},"#258":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":20300000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":15300000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"#261":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3609000},"#262":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9592000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":-5983000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#260"},{"ref":"#263","weight":-1}],"rule":"component-sum","value":33449000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#258"},{"ref":"#261","weight":-1}],"rule":"component-sum","value":116387000},"#264":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":26300000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5300000},"#266":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":38000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"component-sum","value":31562000},"#267":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":27266000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5100000},"#269":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-130000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"component-sum","value":32496000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-27046000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6200000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":20100000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":28100000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":8600000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":63131000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":24600000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":22200000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":30500000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":21400000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":98757000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":14600000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":45900000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":56200000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":28900000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":145549000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":17700000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":37400000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":40400000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":7700000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":103189000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13400000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":37900000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":31300000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-3000000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":84691000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21100000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":42500000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":56100000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":21700000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":141413000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":51800000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":74100000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":30500000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-84300000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":72038000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":21700000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":45100000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":44900000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":24800000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":136459000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25547000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":51770000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":158572000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":99100000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":335029000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":205261000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":409775000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":129386000},"#270":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":971803000},"#271":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":744422000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":227381000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":971803000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":405628000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":297075000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":299370000},"#272":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1157849000},"#273":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1002073000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":155776000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1157849000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":127602000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":189975000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":185633000},"#274":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":624386000},"#275":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":503210000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":121176000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":624386000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":132982000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":146981000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":117356000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":490038000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":397319000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":92719000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":490038000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":54519000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":80530000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":32329000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":183329000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":167378000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":15951000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":183329000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27785000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":83976000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-46123000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1729000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15125000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":23607000},"#280":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":41803000},"#281":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":40461000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":1342000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":41803000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19729000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":17209000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":25462000},"#282":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":78148000},"#283":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":62400000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":15748000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":78148000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9026000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":40704000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":50418000},"#284":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":123305000},"#285":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":100148000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":23157000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":123305000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":12190000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":31867000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":34636000},"#286":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":80682000},"#287":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":78693000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":1989000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":80682000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7881000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29963000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15503000},"#288":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":43301000},"#289":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":53347000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":-10046000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":43301000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15086000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":35301000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":49937000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":117588000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":100324000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":17264000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":117588000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":46840000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":55660000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13034000},"#292":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22102000},"#293":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":115534000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":-93432000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22102000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14589000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":37469000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":36821000},"#294":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":108231000},"#295":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":88879000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":19352000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":108231000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16207000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":44920000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":137825000},"#296":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":286311000},"#297":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":198952000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":87359000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":286311000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":200604000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":403582000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":122857000},"#298":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":948851000},"#299":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":727043000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":221808000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":948851000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":401466000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":291997000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":295629000},"#300":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1146381000},"#301":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":989092000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":157289000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1146381000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":130008000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":195767000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":192073000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":645049000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":517848000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":127201000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":645049000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":136953000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":150791000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":120839000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":501759000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":408583000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":93176000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":501759000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":54194000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":80596000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":30857000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":179953000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":165647000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":14306000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":179953000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24432000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":78572000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25412000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":6339000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":6351000},"#308":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":25496000},"#309":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":19051000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":6445000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":25496000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":6070000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":6105000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6082000},"#310":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24067000},"#311":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":18257000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":5810000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":24067000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5312000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5183000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5327000},"#312":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21846000},"#313":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":15822000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":6024000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21846000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6019000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7106000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":18987000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4813000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4818000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":4840000},"#314":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":21757000},"#315":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":14471000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":7286000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":21757000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4891000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":4781000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":5174000},"#316":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":20426000},"#317":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":14846000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":5580000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":20426000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5512000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":5519000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":5514000},"#318":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22049000},"#319":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":16545000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":5504000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":22049000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5481000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5591000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":5729000},"#320":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":22532000},"#321":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":16801000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":5731000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":22532000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5802000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6427000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7135000},"#322":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26692000},"#323":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":19364000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":7328000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26692000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6364000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6491000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6295000},"#324":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25370000},"#325":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":19150000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":6220000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25370000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6362000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6580000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6585000},"#326":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26193000},"#327":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":19527000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":6666000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26193000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6437000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6486000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6532000},"#328":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26051000},"#329":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":19455000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":6596000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26051000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6421000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":6633000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7002000},"#330":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":26223000},"#331":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":20056000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":6167000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":26223000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5875000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":6347000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":6279000},"#332":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24806000},"#333":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":18501000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":6305000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":24806000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6254000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":6317000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":6398000},"#334":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":25412000},"#335":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18969000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":6443000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":6361000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":857658000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-46363000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1700000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15000000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":23500000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1300000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":41496000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":80836000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":10412000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":15860000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":9800000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":116936000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5565000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":26418000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":32285000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":96733000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":146320000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":143068000},"#336":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":483656000},"#337":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":386121000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":97535000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":483656000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":104124000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":112292000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":91038000},"#338":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":376354000},"#339":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":307454000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":68900000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":376354000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":40348000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":61985000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":21769000},"#340":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":132836000},"#341":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":124102000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":8734000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":132836000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":17842000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":57342000},"netIncome@FY2015":{"kind":"filed","concept":"ProfitLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":52182000},"netIncome@FY2016":{"kind":"filed","concept":"ProfitLoss","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38254000},"netIncome@2017Q1":{"kind":"filed","concept":"ProfitLoss","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":10020000},"#342":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":32174000},"#343":{"kind":"filed","concept":"ProfitLoss","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":10020000},"netIncome@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":22154000},"#344":{"kind":"filed","concept":"ProfitLoss","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":63835000},"netIncome@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":31661000},"#345":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":82957000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":19122000},"netIncome@FY2017":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":82957000},"netIncome@2018Q1":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":37050000},"#346":{"kind":"filed","concept":"ProfitLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":78875000},"#347":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":37050000},"netIncome@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":41825000},"#348":{"kind":"filed","concept":"ProfitLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":92723000},"netIncome@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":13848000},"#349":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20477000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":-72246000},"netIncome@FY2018":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":20477000},"netIncome@2019Q1":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11389000},"#350":{"kind":"filed","concept":"ProfitLoss","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":39107000},"#351":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11389000},"netIncome@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":27718000},"#352":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":66278000},"netIncome@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":27171000},"#353":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80925000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":14647000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80925000},"netIncome@2020Q1":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12200000},"#354":{"kind":"filed","concept":"ProfitLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":45786000},"#355":{"kind":"filed","concept":"ProfitLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12200000},"netIncome@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":33586000},"#356":{"kind":"filed","concept":"ProfitLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":148978000},"netIncome@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":103192000},"#357":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":174979000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":26001000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":174979000},"netIncome@2021Q1":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":149156000},"#358":{"kind":"filed","concept":"ProfitLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":451712000},"#359":{"kind":"filed","concept":"ProfitLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":149156000},"netIncome@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":302556000},"#360":{"kind":"filed","concept":"ProfitLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":543411000},"netIncome@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":91699000},"#361":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":712486000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":169075000},"netIncome@FY2021":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":712486000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":302600000},"#362":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":520711000},"#363":{"kind":"filed","concept":"ProfitLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":302600000},"netIncome@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":218111000},"#364":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":740298000},"netIncome@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":219587000},"#365":{"kind":"filed","concept":"ProfitLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":857658000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":117360000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":32,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":15700000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":80009000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7600000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":28,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":20200000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":28,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":22000000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2300000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":5000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":29,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":19200000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":29,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":10000000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":4100000},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-1.56},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.06},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.51},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.79},"#366":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.4},"#367":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":29700000},"#368":{"kind":"computed","op":"product","terms":[{"ref":"#366"},{"ref":"#367"}],"value":41580000},"#369":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.35},"#370":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":29700000},"#371":{"kind":"computed","op":"product","terms":[{"ref":"#369"},{"ref":"#370"}],"value":40095000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#371","weight":-1}],"value":1485000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#367","weight":4},{"ref":"#370","weight":-3}],"rule":"unaverage-quarter","value":29700000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"per-share-quarter","value":0.05},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.4},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":2.15},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.24},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.39},"#374":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.91},"#375":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":40226000},"#376":{"kind":"computed","op":"product","terms":[{"ref":"#374"},{"ref":"#375"}],"value":117057660},"#377":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":2.65},"#378":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":40492000},"#379":{"kind":"computed","op":"product","terms":[{"ref":"#377"},{"ref":"#378"}],"value":107303800},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#379","weight":-1}],"value":9753860},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#375","weight":4},{"ref":"#378","weight":-3}],"rule":"unaverage-quarter","value":39428000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"per-share-quarter","value":0.24738409252308005},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.91},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.14},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.67},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.82},"#382":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.03},"#383":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39492000},"#384":{"kind":"computed","op":"product","terms":[{"ref":"#382"},{"ref":"#383"}],"value":80168759.99999999},"#385":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.63},"#386":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":39459000},"#387":{"kind":"computed","op":"product","terms":[{"ref":"#385"},{"ref":"#386"}],"value":64318169.99999999},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#387","weight":-1}],"value":15850589.999999993},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#383","weight":4},{"ref":"#386","weight":-3}],"rule":"unaverage-quarter","value":39591000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"per-share-quarter","value":0.40035841479124024},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.03},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.19},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.51},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.56},"#390":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.33},"#391":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":39355000},"#392":{"kind":"computed","op":"product","terms":[{"ref":"#390"},{"ref":"#391"}],"value":52342150},"#393":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":1.26},"#394":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":39473000},"#395":{"kind":"computed","op":"product","terms":[{"ref":"#393"},{"ref":"#394"}],"value":49735980},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#395","weight":-1}],"value":2606170},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#391","weight":4},{"ref":"#394","weight":-3}],"rule":"unaverage-quarter","value":39001000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"per-share-quarter","value":0.06682315838055435},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.33},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.13},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.49},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.26},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.11},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.98},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.26},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.57},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.81},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.49},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.12},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.94},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.06},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.35},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-1.85},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.52},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.29},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.71},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.69},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.37},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.06},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.31},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.85},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":2.61},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.66},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":4.44},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":3.76},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":7.62},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":2.31},"#398":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":17.97},"#399":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":39646000},"#400":{"kind":"computed","op":"product","terms":[{"ref":"#398"},{"ref":"#399"}],"value":712438620},"#401":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":13.71},"#402":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":39623000},"#403":{"kind":"computed","op":"product","terms":[{"ref":"#401"},{"ref":"#402"}],"value":543231330},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#403","weight":-1}],"value":169207290},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#399","weight":4},{"ref":"#402","weight":-3}],"rule":"unaverage-quarter","value":39715000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"per-share-quarter","value":4.2605385874354775},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":17.97},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":7.61},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":5.49},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":5.52},"#406":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":21.56},"#407":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":39772000},"#408":{"kind":"computed","op":"product","terms":[{"ref":"#406"},{"ref":"#407"}],"value":857484320},"#409":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":18.62},"#410":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":39762000},"#411":{"kind":"computed","op":"product","terms":[{"ref":"#409"},{"ref":"#410"}],"value":740368440},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#411","weight":-1}],"value":117115880},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#407","weight":4},{"ref":"#410","weight":-3}],"rule":"unaverage-quarter","value":39802000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"per-share-quarter","value":2.9424621878297574},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":21.56},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":2.43},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":3.67},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":3.58},"#414":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":12.12},"#415":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":39901000},"#416":{"kind":"computed","op":"product","terms":[{"ref":"#414"},{"ref":"#415"}],"value":483600119.99999994},"#417":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":9.69},"#418":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":39849000},"#419":{"kind":"computed","op":"product","terms":[{"ref":"#417"},{"ref":"#418"}],"value":386136810},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#419","weight":-1}],"value":97463309.99999994},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#415","weight":4},{"ref":"#418","weight":-3}],"rule":"unaverage-quarter","value":40057000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"per-share-quarter","value":2.433115560326533},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":12.12},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":2.61},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.84},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.33},"#422":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.57},"#423":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":39318000},"#424":{"kind":"computed","op":"product","terms":[{"ref":"#422"},{"ref":"#423"}],"value":376273260},"#425":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":7.78},"#426":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":39521000},"#427":{"kind":"computed","op":"product","terms":[{"ref":"#425"},{"ref":"#426"}],"value":307473380},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#427","weight":-1}],"value":68799880},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#423","weight":4},{"ref":"#426","weight":-3}],"rule":"unaverage-quarter","value":38709000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"per-share-quarter","value":1.7773613371567336},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":9.57},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.06},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.64},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.58},"#430":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.53},"#431":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":37619000},"#432":{"kind":"computed","op":"product","terms":[{"ref":"#430"},{"ref":"#431"}],"value":132795070},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.28},"#434":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":37828000},"#435":{"kind":"computed","op":"product","terms":[{"ref":"#433"},{"ref":"#434"}],"value":124075840},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#435","weight":-1}],"value":8719230},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#431","weight":4},{"ref":"#434","weight":-3}],"rule":"unaverage-quarter","value":36992000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"per-share-quarter","value":0.23570582828719724},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.53},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.5},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.63},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2011-12-31","value":176369000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2012-03-31","value":164441000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-06-30","value":174075000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-09-30","value":224418000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2012-12-31","value":45893000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2012-12-31","value":45893000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2013-03-31","value":221232000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-06-30","value":223881000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-09-30","value":144216000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2013-12-31","value":118249000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2013-12-31","value":118249000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-03-31","value":85985000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-06-30","value":129919000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-09-30","value":169974000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":163549000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-12-31","value":163549000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-03-31","value":134516000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-06-30","value":194927000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-09-30","value":212784000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2015-12-31","value":184496000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2015-12-31","value":184496000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-03-31","value":81187000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2016-06-30","value":96089000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-09-30","value":131184000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":103978000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":103978000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2017-03-31","value":43569000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2017-06-30","value":104713000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2017-09-30","value":172185000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":177140000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":177140000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-03-31","value":134684000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-06-30","value":210011000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-09-30","value":181342000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":191671000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":191671000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2019-03-31","value":136204000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2019-06-30","value":202407000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2019-09-30","value":306443000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":285237000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":285237000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-03-31","value":214992000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-06-30","value":361436000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-09-30","value":503935000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":405382000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":405382000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-03-31","value":456982000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-06-30","value":653767000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-09-30","value":786886000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":748907000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":748907000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-03-31","value":922721000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-06-30","value":1032987000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-09-30","value":867064000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-12-31","value":998344000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-12-31","value":998344000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-03-31","value":1000721000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-06-30","value":1080857000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-09-30","value":1272963000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-12-31","value":949574000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-12-31","value":949574000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-03-31","value":890247000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-06-30","value":922076000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-09-30","value":761599000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":713260000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":713260000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-03-31","value":561781000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-06-30","value":481019000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-09-30","value":511770000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":477215000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":477215000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2026-03-31","value":338667000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-06-30","value":304818000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":518843000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":518843000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-03-31","value":857862000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2013-06-30","value":845385000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-09-30","value":769568000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2013-12-31","value":687705000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2013-12-31","value":687705000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2014-03-31","value":741717000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":793266000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":819078000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2014-12-31","value":753313000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2014-12-31","value":753313000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-03-31","value":813970000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":881853000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-09-30","value":882244000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":785570000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":785570000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-03-31","value":818895000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-06-30","value":855310000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-09-30","value":987263000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":760459000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":760459000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":839754000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":929259000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":967303000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2017-12-31","value":932572000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2017-12-31","value":932572000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2018-03-31","value":1033060000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-06-30","value":1171186000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-09-30","value":1104641000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":985778000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":985778000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-03-31","value":1032974000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":1073267000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":1125130000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1022764000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1022764000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-03-31","value":1105390000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2020-06-30","value":1193143000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-09-30","value":1413519000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1308855000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1308855000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-03-31","value":1632860000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-06-30","value":2007430000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-09-30","value":1937991000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":1885878000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":1885878000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-03-31","value":2422905000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-06-30","value":2448460000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":2181437000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":2064052000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":2064052000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-03-31","value":2191717000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-06-30","value":2298645000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-09-30","value":2466243000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":2056814000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":2056814000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-03-31","value":2216672000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-06-30","value":2267806000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-09-30","value":2012166000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":1886068000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":1886068000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-03-31","value":1979524000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-06-30","value":1911057000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-09-30","value":1852756000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":1654418000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":1654418000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2026-03-31","value":1734242000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-06-30","value":1800298000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":896700000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":827800000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":827800000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2013-03-31","value":1209797000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-06-30","value":1194615000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-09-30","value":1217959000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":1095900000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":1095900000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2014-03-31","value":1154507000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-06-30","value":1203565000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-09-30","value":1241099000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":1213300000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":1213300000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-03-31","value":1256792000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-06-30","value":1318444000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-09-30","value":1332171000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-12-31","value":1248606000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-12-31","value":1248606000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-03-31","value":1471373000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-06-30","value":1503488000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-09-30","value":1638805000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":1439197000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2016-12-31","value":1439197000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2017-03-31","value":1513368000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-06-30","value":1596089000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-09-30","value":1630550000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2017-12-31","value":1607193000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2017-12-31","value":1607193000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2018-03-31","value":1708852000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-06-30","value":1850452000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-09-30","value":1771634000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":1581248000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":1581248000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-03-31","value":1687047000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-06-30","value":1732811000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-09-30","value":1785923000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":1693351000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":1693351000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-03-31","value":1755367000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2020-06-30","value":1841075000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-09-30","value":2059836000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":1965718000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":1965718000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-03-31","value":2278737000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-06-30","value":2647440000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-09-30","value":2588365000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":2572640000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-12-31","value":2572640000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-03-31","value":3105927000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-06-30","value":3135172000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-09-30","value":3348534000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-12-31","value":3240514000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-12-31","value":3240514000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-03-31","value":3362187000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-06-30","value":3476388000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-09-30","value":3642433000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-12-31","value":3458646000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-12-31","value":3458646000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-03-31","value":3614428000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-06-30","value":3671964000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-09-30","value":3441627000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":3369383000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":3369383000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-03-31","value":3481644000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-06-30","value":3445511000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-09-30","value":3402011000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":3241943000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":3241943000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2026-03-31","value":3341624000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-06-30","value":3388272000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":227573000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2012-12-31","value":227573000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-03-31","value":301111000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2013-06-30","value":272822000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-09-30","value":301815000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2013-12-31","value":239017000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2013-12-31","value":239017000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2014-03-31","value":286207000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":306670000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":319232000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2014-12-31","value":255190000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2014-12-31","value":255190000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-03-31","value":294329000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-06-30","value":332743000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-09-30","value":332745000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":258650000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-12-31","value":258650000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-03-31","value":345757000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-06-30","value":361133000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-09-30","value":478247000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":312864000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2016-12-31","value":312864000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2017-03-31","value":374890000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-06-30","value":428659000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-09-30","value":426925000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2017-12-31","value":381561000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2017-12-31","value":381561000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2018-03-31","value":432630000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-06-30","value":519860000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-09-30","value":467896000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":369825000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":369825000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-03-31","value":406890000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-06-30","value":424106000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-09-30","value":444750000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":384992000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":384992000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-03-31","value":438936000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2020-06-30","value":485287000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-09-30","value":676388000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":524002000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":524002000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-03-31","value":696514000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-06-30","value":854257000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-09-30","value":700295000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":640746000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-12-31","value":640746000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-03-31","value":880163000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-06-30","value":769077000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-09-30","value":739463000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":545828000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-12-31","value":545828000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-03-31","value":580148000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-06-30","value":667344000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-09-30","value":694724000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":594116000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-12-31","value":594116000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-03-31","value":684726000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-06-30","value":691506000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-09-30","value":643242000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":564016000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":564016000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-03-31","value":702459000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-06-30","value":645188000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-09-30","value":598067000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":493076000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":493076000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2026-03-31","value":627030000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-06-30","value":664320000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"temporaryEquity@2012Q4","weight":-1},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":723593000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"temporaryEquity@FY2012","weight":-1},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":723593000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"temporaryEquity@2013Q1","weight":-1},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":760364000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"temporaryEquity@2013Q2","weight":-1},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":732653000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"temporaryEquity@2013Q3","weight":-1},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":838001000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"temporaryEquity@2013Q4","weight":-1},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":643419000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"temporaryEquity@FY2013","weight":-1},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":643419000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2013-12-31","value":301613000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":301613000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":301613000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2012-12-31","value":275000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":275000000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":275000000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-03-31","value":250000000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":250000000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2013-06-30","value":250000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":250000000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2013-09-30","value":326694000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":326694000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2014-03-31","value":301565000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":301565000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2014-12-31","value":294266000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":294266000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":294266000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2015-03-31","value":301364000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":301364000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-06-30","value":351312000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":351312000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2015-09-30","value":351259000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":351259000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2015-12-31","value":344589000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2015-12-31","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":344589000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":344589000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2016-03-31","value":474356000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":474356000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2016-06-30","value":464586000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":464586000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2016-09-30","value":467232000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2016-09-30","value":114342000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":581574000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2016-12-31","value":437629000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":437629000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":437629000},"#455":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2017-03-31","value":437901000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":437901000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2017-06-30","value":438200000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":438200000},"#457":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2017-09-30","value":438033000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":438033000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2017-12-31","value":438312000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":438312000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":438312000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2018-03-31","value":438591000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":438591000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2018-06-30","value":438870000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":438870000},"#461":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2018-09-30","value":439149000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":439149000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-31","value":439428000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":439428000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":439428000},"#463":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-03-31","value":439707000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":439707000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-06-30","value":439986000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":439986000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-09-30","value":440265000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":440265000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-12-31","value":440544000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":440544000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":440544000},"#467":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2020-03-31","value":439915000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":439915000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2020-06-30","value":440178000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":440178000},"#469":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2020-09-30","value":443583000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":443583000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-12-31","value":443792000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":443792000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":443792000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-03-31","value":444001000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":444001000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-06-30","value":444210000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":444210000},"#473":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-09-30","value":444419000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":444419000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-12-31","value":444628000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":444628000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":444628000},"#475":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-03-31","value":444836000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":444836000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-06-30","value":445045000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":445045000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-09-30","value":444175000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":444175000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-12-31","value":444392000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":444392000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":444392000},"#479":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-03-31","value":444614000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":444614000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-06-30","value":444836000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":444836000},"#481":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-09-30","value":445058000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":445058000},"#482":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-12-31","value":445280000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":445280000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":445280000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-03-31","value":445502000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":445502000},"#484":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-06-30","value":445723000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":445723000},"#485":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-09-30","value":445945000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":445945000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-12-31","value":446167000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":446167000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":446167000},"#487":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-03-31","value":446389000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":446389000},"#488":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-06-30","value":444884000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":444884000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-09-30","value":445145000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":445145000},"#490":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2025-12-31","value":445405000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":445405000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":445405000},"#491":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2026-03-31","value":448148000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":448148000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-06-30","value":448408000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":448408000},"totalDebt@2014Q2":{"kind":"filed","concept":"LongTermDebt","filing":40,"unit":"USD","end":"2014-06-30","value":301516000},"totalDebt@2014Q3":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2014-09-30","value":301466000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2011-12-31","value":282619000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2012-12-31","value":97764000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2012-12-31","value":97764000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2013-03-31","value":449433000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2013-06-30","value":461962000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2013-09-30","value":379958000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2013-12-31","value":452481000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2013-12-31","value":452481000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2014-03-31","value":458924000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2014-06-30","value":486809000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-09-30","value":521025000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":492388000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2014-12-31","value":492388000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2015-03-31","value":501943000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-06-30","value":530601000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-09-30","value":536981000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2015-12-31","value":534670000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2015-12-31","value":534670000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2016-03-31","value":538323000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2016-06-30","value":560019000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2016-09-30","value":572474000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2016-12-31","value":580004000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2016-12-31","value":580004000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-03-31","value":589450000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2017-06-30","value":614302000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2017-09-30","value":649313000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2017-12-31","value":674549000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2017-12-31","value":674549000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-03-31","value":707052000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-06-30","value":768188000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2018-09-30","value":747762000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-12-31","value":672590000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-12-31","value":672590000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2019-03-31","value":679017000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2019-06-30","value":705021000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2019-09-30","value":731566000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-12-31","value":701330000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-12-31","value":701330000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-03-31","value":708271000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-06-30","value":739708000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-09-30","value":778136000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-12-31","value":850799000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-12-31","value":850799000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-03-31","value":995261000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-06-30","value":1215710000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-09-30","value":1305605000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-12-31","value":1352619000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-12-31","value":1352619000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-03-31","value":1648689000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-06-30","value":1764985000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-09-30","value":1983072000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":2057975000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":2057975000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2023-03-31","value":2144520000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2023-06-30","value":2168524000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2023-09-30","value":2307595000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":2195664000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":2195664000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-03-31","value":2257202000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-06-30","value":2302976000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-09-30","value":2123433000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2024-12-31","value":2151274000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2024-12-31","value":2151274000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2025-03-31","value":2127077000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2025-06-30","value":2152057000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-09-30","value":2143385000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2025-12-31","value":2074878000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2025-12-31","value":2074878000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2026-03-31","value":2015933000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2026-06-30","value":2025665000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2012-12-31","value":6443000},"temporaryEquity@FY2012":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2012-12-31","value":6443000},"temporaryEquity@2013Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":33,"unit":"USD","end":"2013-03-31","value":0},"temporaryEquity@2013Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":34,"unit":"USD","end":"2013-06-30","value":0},"temporaryEquity@2013Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":35,"unit":"USD","end":"2013-09-30","value":0},"temporaryEquity@2013Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2013-12-31","value":0},"temporaryEquity@FY2013":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":30,"unit":"USD","end":"2013-12-31","value":0},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-43601000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9961000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":4783000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9961000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":14744000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":64872000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":60089000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":77608000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":12736000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":77608000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-57443000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-45995000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-57443000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":11448000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":17888000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":63883000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":33427000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":15539000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":33427000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-23950000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":29325000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-23950000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":53275000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":88098000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":58773000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":80331000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":151907000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-41086000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":31478000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-41086000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":72564000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":117136000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":85658000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":151567000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":34431000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":151567000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-21759000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":88336000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-21759000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":110095000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":119821000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":31485000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":163611000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":43790000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":163611000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-36959000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":66852000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-36959000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":103811000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":194750000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":127898000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":245647000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":50897000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":245647000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-42467000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":118276000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-42467000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":160743000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":293771000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":175495000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":294516000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":745000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":294516000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":72251000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":291179000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":72251000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":218928000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":527091000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":235912000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":666984000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":139893000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":666984000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":198945000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":436056000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":198945000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":237111000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":814125000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":378069000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1041219000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":227094000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1041219000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47992000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":290218000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47992000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":242226000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":521129000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":230911000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":687458000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":166329000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":687458000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27462000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":169165000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":27462000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":141703000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":343752000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":174587000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":438320000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":94568000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":438320000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-28476000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":4694000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-28476000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":33170000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":123132000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":118438000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":254148000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":131016000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":254148000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-15982000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":26341000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-15982000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":42323000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":101843000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":88098000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":13745000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":101843000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-15984000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":19715000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-15984000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":35699000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":77926000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":58211000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":80331000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":2405000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1181000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":46018000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1181000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":44837000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":113254000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":67236000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":151907000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":38653000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":33537000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":33537000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4727000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":4727000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":10952000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":6225000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":6225000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":17682000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":6730000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":6730000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":27386000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":9704000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":9704000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":27386000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5316000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":5316000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":14042000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":8726000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":8726000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":29935000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":15893000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":15893000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":45751000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":15816000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":15816000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":45751000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12539000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":12539000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":21971000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":9432000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":9432000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":40860000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":18889000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":18889000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":61217000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":20357000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":20357000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":61217000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":12618000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":12618000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":31433000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":18815000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":18815000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":56698000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":25265000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":25265000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":87526000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":30828000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":30828000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":87526000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15461000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":15461000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":35101000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":19640000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":19640000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":55426000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":20325000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":20325000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":83583000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":28157000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":28157000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":83583000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":17002000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":17002000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":29551000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":12549000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":12549000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":48060000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":18509000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":18509000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":75450000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":27390000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":27390000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":75450000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13272000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":13272000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":28327000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":15055000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":15055000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":47705000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":19378000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":19378000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":79987000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":32282000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":32282000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":79987000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14347000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":14347000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":32824000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":18477000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":18477000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":53249000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":20425000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":20425000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":82720000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":29471000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":29471000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":82720000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18563000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":18563000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":28849000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":10286000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":10286000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":46994000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":18145000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":18145000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":79429000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":32435000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":32435000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":79429000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13301000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":13301000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":31502000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":18201000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":18201000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":51460000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":19958000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":19958000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":106518000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":55058000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":55058000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":106518000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17448000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":17448000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":40808000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":23360000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":23360000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":61835000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":21027000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":21027000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":114117000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":52282000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":52282000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":114117000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":30063000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":30063000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":68287000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":38224000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":38224000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":99251000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":30964000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":30964000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":215438000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":116187000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":116187000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":215438000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":34330000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":34330000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":74099000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":39769000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":39769000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":135760000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":61661000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":61661000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":229569000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":93809000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":93809000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":229569000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":53205000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":53205000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":132257000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":79052000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":79052000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":187447000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":55190000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":55190000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":241431000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":53984000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":53984000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":241431000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":39824000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":39824000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":63315000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":23491000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":23491000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":37022000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8119000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8338000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":8461000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":33407000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":24918000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":8489000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":33407000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8477000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8766000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":8962000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38038000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":26205000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":11833000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38038000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12320000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":12482000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":13203000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":51439000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":38005000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":13434000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":51439000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13587000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":13281000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14249000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":55578000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":41117000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#660"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":14461000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":55578000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15238000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18552000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19459000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":72847000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":53249000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":19598000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":72847000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":19344000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":19601000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19686000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":80379000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":58631000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":21748000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":80379000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":22111000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24296000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23881000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":146837000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":70288000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":76549000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":146837000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19217000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":19454000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":20969000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80141000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":59640000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":20501000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80141000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35332000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19899000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":20029000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":95169000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":75260000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":19909000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":95169000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19539000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":20420000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":20299000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":80753000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":60258000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":20495000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":80753000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":20543000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20694000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":28374000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":101593000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":69611000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":31982000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":101593000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":31186000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":30722000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":31474000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":132467000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":93382000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":39085000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":132467000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":35850000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":34367000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36861000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":144113000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":107078000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":37035000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":144113000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37121000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37409000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":42378000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":158221000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":116908000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":41313000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":158221000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":39053000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":42714000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":29700000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":29700000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":29700000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":29700000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367","weight":4},{"ref":"#370","weight":-3}],"rule":"unaverage-quarter","value":29700000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":29700000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":37569000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":43233000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":40640000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375","weight":4},{"ref":"#378","weight":-3}],"rule":"unaverage-quarter","value":39428000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":40226000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":39452000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":39463000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":39481000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383","weight":4},{"ref":"#386","weight":-3}],"rule":"unaverage-quarter","value":39591000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":39492000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":39622000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":39600000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":39240000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391","weight":4},{"ref":"#394","weight":-3}],"rule":"unaverage-quarter","value":39001000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":39355000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":38880000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":38972000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":39120000},"#682":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":38925000},"#683":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":38950000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682","weight":4},{"ref":"#683","weight":-3}],"rule":"unaverage-quarter","value":38850000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":38925000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":38901000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":39002000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":39139000},"#684":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":39074000},"#685":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":38962000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684","weight":4},{"ref":"#685","weight":-3}],"rule":"unaverage-quarter","value":39410000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":39074000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":39396000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":39403000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":39461000},"#686":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39387000},"#687":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":39397000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686","weight":4},{"ref":"#687","weight":-3}],"rule":"unaverage-quarter","value":39357000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":39387000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":39203000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":39199000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":39292000},"#688":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":39242000},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":39202000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688","weight":4},{"ref":"#689","weight":-3}],"rule":"unaverage-quarter","value":39362000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":39242000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":39405000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":39387000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":39526000},"#690":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":39431000},"#691":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":39396000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690","weight":4},{"ref":"#691","weight":-3}],"rule":"unaverage-quarter","value":39536000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":39431000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":39630000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":39688000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":39661000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399","weight":4},{"ref":"#402","weight":-3}],"rule":"unaverage-quarter","value":39715000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":39646000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":39768000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":39763000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":39776000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407","weight":4},{"ref":"#410","weight":-3}],"rule":"unaverage-quarter","value":39802000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":39772000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":39838000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":39834000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":39983000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415","weight":4},{"ref":"#418","weight":-3}],"rule":"unaverage-quarter","value":40057000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":39901000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":39956000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":39608000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":39063000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423","weight":4},{"ref":"#426","weight":-3}],"rule":"unaverage-quarter","value":38709000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":39318000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":38215000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":37795000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":37509000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431","weight":4},{"ref":"#434","weight":-3}],"rule":"unaverage-quarter","value":36992000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":37619000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":36020000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":35227000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2012-12-31","value":29700000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2012-12-31","value":29700000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-03-31","value":43229412},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2013-06-30","value":43229412},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2013-09-30","value":39365350},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2013-12-31","value":39365350},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2013-12-31","value":39365350},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2014-12-31","value":39418139},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2014-12-31","value":39418139},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2015-12-31","value":38825687},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2015-12-31","value":38825687},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2016-12-31","value":38352574},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2016-12-31","value":38352574},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2017-12-31","value":38580732},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2017-12-31","value":38580732},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":38708767},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":38708767},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-31","value":38985705},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-12-31","value":38985705},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-12-31","value":39201226},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2020-12-31","value":39201226},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-12-31","value":39330807},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2021-12-31","value":39330807},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-12-31","value":39460018},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2022-12-31","value":39460018},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2023-12-31","value":39539825},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2023-12-31","value":39539825},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":38182989},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":38182989},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":36190433},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":36190433},"#692":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2014-03-31","value":43269000},"#693":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2014-03-31","value":3864000},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"component-sum","value":39405000},"#694":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2014-06-30","value":43271000},"#695":{"kind":"filed","concept":"TreasuryStockShares","filing":40,"unit":"shares","end":"2014-06-30","value":3864000},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"component-sum","value":39407000},"#696":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2014-09-30","value":43274000},"#697":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2014-09-30","value":3864000},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"component-sum","value":39410000},"#698":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2015-03-31","value":43395000},"#699":{"kind":"filed","concept":"TreasuryStockShares","filing":42,"unit":"shares","end":"2015-03-31","value":3864000},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"component-sum","value":39531000},"#700":{"kind":"filed","concept":"CommonStockSharesIssued","filing":43,"unit":"shares","end":"2015-06-30","value":43400000},"#701":{"kind":"filed","concept":"TreasuryStockShares","filing":43,"unit":"shares","end":"2015-06-30","value":4039000},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"component-sum","value":39361000},"#702":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2015-09-30","value":43411000},"#703":{"kind":"filed","concept":"TreasuryStockShares","filing":44,"unit":"shares","end":"2015-09-30","value":4587000},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"component-sum","value":38824000},"#704":{"kind":"filed","concept":"CommonStockSharesIssued","filing":45,"unit":"shares","end":"2016-03-31","value":43517000},"#705":{"kind":"filed","concept":"TreasuryStockShares","filing":45,"unit":"shares","end":"2016-03-31","value":4767000},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"component-sum","value":38750000},"#706":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2016-06-30","value":43518000},"#707":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2016-06-30","value":4767000},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"component-sum","value":38751000},"#708":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2016-09-30","value":43518000},"#709":{"kind":"filed","concept":"TreasuryStockShares","filing":47,"unit":"shares","end":"2016-09-30","value":4767000},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"component-sum","value":38751000},"#710":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2017-03-31","value":43703000},"#711":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2017-03-31","value":5167000},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"component-sum","value":38536000},"#712":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2017-06-30","value":43705000},"#713":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2017-06-30","value":5167000},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"component-sum","value":38538000},"#714":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2017-09-30","value":43727000},"#715":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2017-09-30","value":5167000},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"component-sum","value":38560000},"#716":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2018-03-31","value":44040000},"#717":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":51,"unit":"shares","end":"2018-03-31","value":5167000},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717","weight":-1}],"rule":"component-sum","value":38873000},"#718":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2018-06-30","value":44058000},"#719":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":52,"unit":"shares","end":"2018-06-30","value":5167000},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"component-sum","value":38891000},"#720":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2018-09-30","value":44076000},"#721":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":53,"unit":"shares","end":"2018-09-30","value":5167000},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"component-sum","value":38909000},"#722":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2019-03-31","value":44341000},"#723":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":1,"unit":"shares","end":"2019-03-31","value":5367000},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"component-sum","value":38974000},"#724":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-06-30","value":44342000},"#725":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":2,"unit":"shares","end":"2019-06-30","value":5367000},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"component-sum","value":38975000},"#726":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2019-09-30","value":44343000},"#727":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":3,"unit":"shares","end":"2019-09-30","value":5367000},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"component-sum","value":38976000},"#728":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2020-03-31","value":44564000},"#729":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":37,"unit":"shares","end":"2020-03-31","value":5367000},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"component-sum","value":39197000},"#730":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2020-06-30","value":44564000},"#731":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":38,"unit":"shares","end":"2020-06-30","value":5367000},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"component-sum","value":39197000},"#732":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2020-09-30","value":44568000},"#733":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":39,"unit":"shares","end":"2020-09-30","value":5367000},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"component-sum","value":39201000},"#734":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2021-03-31","value":44698000},"#735":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":6,"unit":"shares","end":"2021-03-31","value":5367000},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"component-sum","value":39331000},"#736":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2021-06-30","value":44698000},"#737":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":7,"unit":"shares","end":"2021-06-30","value":5367000},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"component-sum","value":39331000},"#738":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2021-09-30","value":44698000},"#739":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":8,"unit":"shares","end":"2021-09-30","value":5367000},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"component-sum","value":39331000},"#740":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2022-03-31","value":44815000},"#741":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2022-03-31","value":5367000},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741","weight":-1}],"rule":"component-sum","value":39448000},"#742":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2022-06-30","value":44815000},"#743":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2022-06-30","value":5367000},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"component-sum","value":39448000},"#744":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2022-09-30","value":44815000},"#745":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":12,"unit":"shares","end":"2022-09-30","value":5367000},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"component-sum","value":39448000},"#746":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2023-03-31","value":44983000},"#747":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":14,"unit":"shares","end":"2023-03-31","value":5392000},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"component-sum","value":39591000},"#748":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2023-06-30","value":44983000},"#749":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2023-06-30","value":5393000},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"component-sum","value":39590000},"#750":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2023-09-30","value":44983000},"#751":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":16,"unit":"shares","end":"2023-09-30","value":5393000},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"component-sum","value":39590000},"#752":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2024-03-31","value":45127000},"#753":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":18,"unit":"shares","end":"2024-03-31","value":5649000},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"component-sum","value":39478000},"#754":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2024-06-30","value":45130000},"#755":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2024-06-30","value":6121000},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"component-sum","value":39009000},"#756":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2024-09-30","value":45130000},"#757":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":20,"unit":"shares","end":"2024-09-30","value":6675000},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#757","weight":-1}],"rule":"component-sum","value":38455000},"#758":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2025-03-31","value":45248000},"#759":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":22,"unit":"shares","end":"2025-03-31","value":7439000},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#759","weight":-1}],"rule":"component-sum","value":37809000},"#760":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2025-06-30","value":45248000},"#761":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2025-06-30","value":7793000},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#761","weight":-1}],"rule":"component-sum","value":37455000},"#762":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2025-09-30","value":37163000},"#763":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2025-09-30","value":0},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#763","weight":-1}],"rule":"component-sum","value":37163000},"#764":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2275134000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":2275134000},"#765":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":580737000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":580737000},"#766":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":712755000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":712755000},"#767":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":736464000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":736464000},"#768":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2715931000},"#769":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2029956000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#768"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":685975000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":685975000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":2715931000},"#771":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":720240000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":720240000},"#772":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":830076000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":830076000},"#773":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":847500000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":847500000},"#774":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3174739000},"#775":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2397816000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#775","weight":-1}],"rule":"quarter-from-ytd","value":776923000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":776923000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#774"}],"rule":"component-sum","value":3174739000},"#777":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":752623000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":752623000},"#778":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":915283000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":915283000},"#779":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":927128000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":927128000},"#780":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3428183000},"#781":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2595034000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":833149000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":833149000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":3428183000},"#783":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":792215000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":792215000},"#784":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":918038000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":918038000},"#785":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":951140000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":951140000},"#786":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3530226000},"#787":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2661393000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":868833000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":868833000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#786"}],"rule":"component-sum","value":3530226000},"#789":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":867290000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":867290000},"#790":{"kind":"filed","concept":"CostsAndExpenses","filing":49,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1005906000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":1005906000},"#791":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1035907000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":1035907000},"#792":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":3826524000},"#793":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2909103000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":917421000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":917421000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":3826524000},"#795":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":953318000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#795"}],"rule":"component-sum","value":953318000},"#796":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1096440000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":1096440000},"#797":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1170546000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":1170546000},"#798":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4290578000},"#799":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3220305000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":1070273000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":1070273000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":4290578000},"#801":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1131037000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":1131037000},"#802":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1334076000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":1334076000},"#803":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1308057000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":1308057000},"#804":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4923252000},"#805":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":3773170000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":1150082000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":1150082000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":4923252000},"#807":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1020432000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#807"}],"rule":"component-sum","value":1020432000},"#808":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1184949000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":1184949000},"#809":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1224626000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#809"}],"rule":"component-sum","value":1224626000},"#810":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4506945000},"#811":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3430007000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":1076938000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":1076938000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":4506945000},"#813":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1144987000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#813"}],"rule":"component-sum","value":1144987000},"#814":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1190990000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#814"}],"rule":"component-sum","value":1190990000},"#815":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1430741000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#815"}],"rule":"component-sum","value":1430741000},"#816":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5139809000},"#817":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3766718000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":1373091000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#818"}],"rule":"component-sum","value":1373091000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#816"}],"rule":"component-sum","value":5139809000},"#819":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1616055000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#819"}],"rule":"component-sum","value":1616055000},"#820":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2033386000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":2033386000},"#821":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1750065000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#821"}],"rule":"component-sum","value":1750065000},"#822":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6954308000},"#823":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5399506000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"#822"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":1554802000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#824"}],"rule":"component-sum","value":1554802000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":6954308000},"#825":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1920654000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#825"}],"rule":"component-sum","value":1920654000},"#826":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1980997000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#826"}],"rule":"component-sum","value":1980997000},"#827":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1855277000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":1855277000},"#828":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7229458000},"#829":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":5756928000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":1472530000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#830"}],"rule":"component-sum","value":1472530000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#828"}],"rule":"component-sum","value":7229458000},"#831":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1416727000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#831"}],"rule":"component-sum","value":1416727000},"#832":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1625244000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#832"}],"rule":"component-sum","value":1625244000},"#833":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1648808000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#833"}],"rule":"component-sum","value":1648808000},"#834":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6213859000},"#835":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4690779000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#834"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":1523080000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":1523080000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":6213859000},"#837":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1512438000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#837"}],"rule":"component-sum","value":1512438000},"#838":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1650689000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#838"}],"rule":"component-sum","value":1650689000},"#839":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1596368000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":1596368000},"#840":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6234256000},"#841":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":4759495000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":1474761000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#842"}],"rule":"component-sum","value":1474761000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#840"}],"rule":"component-sum","value":6234256000},"#843":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1481975000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#843"}],"rule":"component-sum","value":1481975000},"#844":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1659584000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#844"}],"rule":"component-sum","value":1659584000},"#845":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1635477000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#845"}],"rule":"component-sum","value":1635477000},"#846":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":6221266000},"#847":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":4777036000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#847","weight":-1}],"rule":"quarter-from-ytd","value":1444230000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#848"}],"rule":"component-sum","value":1444230000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#846"}],"rule":"component-sum","value":6221266000},"#849":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1470829000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#849"}],"rule":"component-sum","value":1470829000},"#850":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1747359000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#850"}],"rule":"component-sum","value":1747359000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.465679347781178},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":144827000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-31690000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-32435000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.235429968754246},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":6.731422361092243},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.7661323189783997},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.49780535188797},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":38410000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":93526000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":215087000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-79429000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.147301892768336},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.119432209683647},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.196058038612284},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.49780535188797},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":38410000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":312534000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":58950000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-13301000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.36340755805143},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":11.26992789828893},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.189463003674266},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.344331915797816},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-12981000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":206479000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":200727000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-18201000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":23.68398971660075},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.772328962356553},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.383792963296319},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.3499134335451743},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-209557000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":409929000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":215954000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-19958000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.166450202745377},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.884244388387886},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.879031163887753},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.7673923132394207},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-342467000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":129136000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":84835000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-55058000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":21.965701614256226},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.758566320069264},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.486960654433355},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.9432536449700817},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-304279000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":228113000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":560466000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-106518000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.514915826942115},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.260779592917636},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.989099446121813},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.9432536449700817},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-304279000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":973657000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":181497000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-17448000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.636874635147418},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":17.436751004392416},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":13.007881245695922},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.752791244349058},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-477885000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":407720000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":213751000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-23360000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":21.075892245723576},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":13.040632605115201},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.57436814990922},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":3.183634408518263},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-587942000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":298314000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":357042000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-21027000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":23.143837482427514},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.894155283904974},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.191321362617636},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.9500286018367383},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-422889000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":302027000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":174812000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-52282000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":20.855355197364624},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.566752195226204},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.207490483975371},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":3.7815062620459194},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-553952000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":163732000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":927102000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-114117000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.829342004531373},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.804776670270922},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":10.225665997441133},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":3.7815062620459194},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-553952000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":1171793000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":17929000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-30063000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":20.312640635512253},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.26261761580596},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.263755974277502},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":3.7778584085440268},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-556107000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":136369000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":204002000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-38224000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.417966647550514},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":670545000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-6868000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-34330000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":20.540713009444396},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.081948681795529},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.328110755916423},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":3.2373124432254654},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-444745000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":143023000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":101934000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-39769000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.85848348139536},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.176194740970256},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.246530230798756},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":3.2795174589952945},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-476353000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":156896000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":112926000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-61661000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":19.72342104096109},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.8480105314508055},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":59506000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-45882000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-79052000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.16295599023972},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.627857715069243},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.5621229413705082},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.9620157225490864},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-36135000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":85779000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":63248000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-55190000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.798899872047468},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.9384148995746506},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.3052477326499605},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.0979070906771313},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-66625000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":36184000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":77032000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-53984000},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":182478000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":30636000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-277000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-15816000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":40243000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":63409000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":64322000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":46449000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":214423000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":57960000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":71452000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":164856000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":113435000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":407703000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":226018000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":430349000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":149435000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":248608000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1054410000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":428263000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":319008000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":330401000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":195714000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1273386000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":167555000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":232828000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":229898000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":172731000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":803012000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":178873000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":191263000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":163782000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":136021000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":669939000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":96627000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":123188000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":78562000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":61643000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":360020000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":69504000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":128392000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":142840000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":40794000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":61393000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":75918000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":45232000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":31258000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":50739000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":54614000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":22181000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":158792000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":9886000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":14661000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":28281000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":36908000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":17117000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":96967000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":33097000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":30756000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":39598000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":33161000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":136612000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":26858000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":58705000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":69135000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":42095000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":196793000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":28921000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":54942000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":42097000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":16880000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1112861000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#851"}],"scale":100,"value":39.38605090842432},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1145643000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#852"}],"scale":100,"value":38.28339194670591},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1207058000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#853"}],"scale":100,"value":36.35865053709101},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":228859000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":62240000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":21026000},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-60352000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":12107000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-19378000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.11097696546613},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.278649724470158},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.262290751151171},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.9702471075154886},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.2528873158157965},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":76117000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-75450000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.818101164916627},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.190733013672636},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.8717772666957129},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.4440967499298933},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":261172000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":142958000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-35031000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-13272000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.379286818769387},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.132289124235633},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.3878602963271156},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":303907000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":53202000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":95040000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-15055000},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.0345816847364835},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.360868654572811},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":257807000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":19619000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":11508000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-32282000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.721374923180132},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-7.90951440460497},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-6.778538287960743},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.6655255864260123},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":247757000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-86766000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":83624000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-79987000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":13.766888408881167},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.442118475604019},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.4099261504337086},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.6655255864260123},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":247757000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":48295000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-51306000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-14347000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":13.844928509739947},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.082333749160349},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.0928893580270609},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.5387057927203913},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":303503000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":85334000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-18477000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.669132590846273},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.6663685879196812},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.253312738801723},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.530657429982127},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":237579000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":43955000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":107473000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-20425000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":15.011894446632532},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.5368255218589995},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.140291453328082},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.5298032602585723},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":133822000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":43353000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":21426000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-29471000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.734047381319778},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.251066533539076},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.3294907869655985},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.656585071897598},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":155307000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":25948000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":162927000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-82720000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.59334574376901},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.938770781090769},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.7427947255935514},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.656585071897598},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":155307000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":134282000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-61030000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-18563000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":15.22928851276426},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.1825081543979072},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.0422593448802},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.5183398035248876},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":224923000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":22628000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":150457000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-10286000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":15.598989346293735},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.165727895973478},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.70253307155042},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.4586337569314654},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":78742000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":51553000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":157350000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-18145000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":20.61368654255015},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.977392747684062},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.492868302216115},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.089804964014737},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.060735371324341},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.444467920592678},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-636021000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":202106000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":199947000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-30964000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.38324426896259},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.119322452997944},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.798997078674103},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.5499608477611253},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-827905000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":198424000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":50142000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-116187000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.324937236050832},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.369655333476052},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.93186219177549},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.461973755966848},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-504294000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":133646000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":472020000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-215438000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.89620948064891},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.130793061670063},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.072808885905666},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.461973755966848},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-504294000},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.312290660573114},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.1281632729206117},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-315654000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":126921000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":759000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-93809000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.992969607267714},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.915163191874857},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.395590374358844},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.343997333408981},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-267093000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":98986000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":208751000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-229569000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.78924478911838},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.287575468889374},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.596929581008802},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.343997333408981},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-267093000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":525826000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-81681000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-53205000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.941881972855086},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.5482728861941535},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.625978363729373},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.817992224457228},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-115392000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.849541940348491},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.092398819050515},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.5981450244866904},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.3553001971298544},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-31810000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":20330000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":12717000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-241431000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.455263759847423},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.8624604678359833},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.0740733801278615},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.3553001971298544},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-31810000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":201799000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-55806000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-39824000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.251282852021934},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.8540464722737144},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.1905667503439845},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.7658038690333795},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":109481000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":30451000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":18832000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-23491000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.90349662950798},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.585507293859398},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.1311584172202247},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.7099861512524086},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":143590000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":85678000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":68324000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-83583000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.1653373695897566},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.9780592475739637},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.4306375933312876},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":333651000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":69993000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-58088000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-17002000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.165435139573071},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.0283251231527093},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.2400010669796475},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":394332000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":21450000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":60015000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-12549000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.731670910527702},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.9452102906313111},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.1678280404703973},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":333487000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":41792000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":67149000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-18509000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.573618131420186},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.5812000652209357},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.265744568718159},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":265848000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":56232000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":7041000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-27390000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.987179487179487},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.7510989010989009},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.4440967499298933},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":261172000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":23484000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-28602000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-12618000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.1854549944437585},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.9383874552413879},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.7655107040080997},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":166848000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":17671000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":16884000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-18815000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.9145907473309607},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.11429767636592},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.6502525973499065},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":156385000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":37458000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":32946000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-25265000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.074223477208552},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.2186365469947558},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.651411741724143},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":138475000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":40365000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-28423000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-30828000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.8784940102681118},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.26240730176839705},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.0371931181132803},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":160093000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":7720000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-7195000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-87526000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.84000038531244},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.4361695539870893},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.0371931181132803},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":160093000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":103214000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-77138000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-33537000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":11.36125454163716},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1.2030667838625533},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-2.0623303002373574},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-27136000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-14688000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4727000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":13.096422487223169},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.0562180579216354},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":0.28960817717206133},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":6542000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":8519000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-6225000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":13.684404420794106},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.7425296766270977},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.046663937781416},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":19943000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":53359000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-6730000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.579518702589588},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.6751242479727964},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.0735024849594557},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":28447000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":3032000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-9704000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.526778001727612},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":1.2381226605240425},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.18715807659084366},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.2798970000834897},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":229107000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":8628000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":50222000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-27386000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":13.515963299847215},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":2.271665763484226},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.4931656796429875},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.2798970000834897},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":229107000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":63560000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-62759000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-5316000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":13.431735803463551},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.302456705598067},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":10.851926433078265},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.8489892431694623},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":28768000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":24620000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":2722000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-8726000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":11.88595564941922},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.60471664906723},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.221635574328288},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":3.098668729061439},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":26119000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":21990000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":47990000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-15893000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":13.465034168564921},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.4738041002277904},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.806378132118451},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.549800374401537},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":13.441813854440687},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.6806964800200426},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":1.2276086684203933},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.877222122275821},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":183364000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":21328000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-12324000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-45751000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":13.040553585524467},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.016866371610046},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.5722053730934755},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.877222122275821},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":183364000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":98574000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-36489000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-12539000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":12.329509906152241},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.9030239833159541},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":0.7253649635036497},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.5915403885998596},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":215580000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":14538000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":43843000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-9432000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":4.775280898876404},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.7484394506866416},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":195132000},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.586708840121303},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":171597000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":46223000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":39884000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-18889000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.715447981287501},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.2833316383606226},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.565776613873296},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":131492000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":55932000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-6612000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-20357000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.3526682134570764},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":1.8213457076566124},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.951969121047063},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":130717000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":28661000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":40626000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-61217000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.072745242228573},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.238808058354684},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.951969121047063},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":130717000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":145354000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-14280000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-15461000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.5215169751334165},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":0.5677302146020211},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.3684119193537656},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":393169000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":13683000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":25197000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-19640000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.630963786165932},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.839432841540525},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.368407207316972},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":368497000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":36390000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":46911000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-20325000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.9329085457271367},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.9370314842578711},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.064337047592562},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":450390000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":22638000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":10496000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-28157000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-0.3262642740619902},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.44589450788471996},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.4306375933312876},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":333651000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-2718000},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.7174448233310942},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-2.961598388963521},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.7493672468206105},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.9045118758741051},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.0797472333119098},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.6740569616578815},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-4.923327895595432},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.937159580521909},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.465773926742811},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.944812562403558},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.5087836423451417},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-5.213859657216279},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.106681901573916},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":9.90050418010801},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-2.152560793370466},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.9286459252310295},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.2366706271728796},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.215872797576582},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.490270297017586},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.760173337979321},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":7.071134885696151},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.8020205632851045},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.382978237737877},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":16.570788625700636},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.735819925738774},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.053631398016075},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.1609572830659787},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.2384235731336},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.899614651002675},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.049525134772201},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.90264826720891},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.4174010283088816},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.670339940033488},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.589509162502247},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.04842167045193559},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.104429996665821},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.316063713883685},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-2.6367238008544267},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.7922875922019705},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.275510364810938},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.198560564719549},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-3.7238408289259275},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.0283208697480253},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.7468740532034164},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-5.961412151067323},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.269558345772237},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.474400782651231},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":0.6447802197802198},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.5315471045808122},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.7672179191961481},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.3225090762404195},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-3.242783799201369},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.19802307195847432},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-3.431271373718466},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-2.50221465076661},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.1623686723973257},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.978681663614962},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.43651022171033693},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.8071565153998004},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-8.425157739293866},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":0.3193711134577027},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.465831435079727},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-0.03469873481147438},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.37647823611209547},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-4.756126173096976},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":4.5612775697045365},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.056137496186311},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-0.7670533642691415},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.1367948128175254},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-1.6214374929033721},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.4139681931404486},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.395708395802099},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.141489940184883},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":223337000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":75313000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":86536000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":43500000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":-10217000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1186911000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#854"}],"scale":100,"value":36.999320083814204},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1112018000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#855"}],"scale":100,"value":39.51626682301905},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1112018000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#856"}],"scale":100,"value":39.51626682301905},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1118724000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#857"}],"scale":100,"value":39.30433243588231},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1145007000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#858"}],"scale":100,"value":38.42648996905696},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1171831000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#859"}],"scale":100,"value":37.57069065419843},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1141874000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#860"}],"scale":100,"value":38.580789123843786},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1141874000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#861"}],"scale":100,"value":38.580789123843786},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1148186000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#862"}],"scale":100,"value":38.31391429611578},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1179886000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#863"}],"scale":100,"value":37.306824557626754},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1221719000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#864"}],"scale":100,"value":36.30810358192023},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1294591000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#865"}],"scale":100,"value":34.28047931740604},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1294591000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#866"}],"scale":100,"value":34.28047931740604},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1439262000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#867"}],"scale":100,"value":30.84921299943999},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1659920000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#868"}],"scale":100,"value":26.76092823750542},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1750024000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#869"}],"scale":100,"value":25.39502315396817},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1797247000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#870"}],"scale":100,"value":24.73939308286507},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1797247000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#871"}],"scale":100,"value":24.73939308286507},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2093525000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#872"}],"scale":100,"value":21.2481818941737},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2210030000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#873"}],"scale":100,"value":20.137509445573137},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2427247000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#874"}],"scale":100,"value":18.299538530689297},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2502367000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#875"}],"scale":100,"value":17.758865905760427},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2502367000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#876"}],"scale":100,"value":17.758865905760427},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2589134000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#877"}],"scale":100,"value":17.17230548901679},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2613360000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#878"}],"scale":100,"value":17.021612024367098},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2752653000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#879"}],"scale":100,"value":16.168329244550623},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2640944000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#880"}],"scale":100,"value":16.860637711363815},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2640944000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#881"}],"scale":100,"value":16.860637711363815},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2702704000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#882"}],"scale":100,"value":16.483566087888278},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2748699000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#883"}],"scale":100,"value":16.21578062930863},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2569378000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#884"}],"scale":100,"value":17.356146117854205},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2597441000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#885"}],"scale":100,"value":17.177175535459707},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2597441000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#886"}],"scale":100,"value":17.177175535459707},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2573466000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#887"}],"scale":100,"value":17.345828544072468},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2596941000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#888"}],"scale":100,"value":17.131078449606672},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2588530000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#889"}],"scale":100,"value":17.196825997767075},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2520283000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#890"}],"scale":100,"value":17.67281690191141},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2520283000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#891"}],"scale":100,"value":17.67281690191141},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2464081000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#892"}],"scale":100,"value":18.187226799768354},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2474073000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#893"}],"scale":100,"value":18.124283317428386},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1017633000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#894"}],"scale":100,"value":43.004599890137214},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1027351000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#895"}],"scale":100,"value":42.62428322939287},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1052502000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#896"}],"scale":100,"value":41.634125160807294},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1087346000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#897"}],"scale":100,"value":40.28460122169024},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1112861000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#898"}],"scale":100,"value":39.38605090842432},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":803307000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#899"}],"scale":100,"value":37.515420629970855},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":881913000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#900"}],"scale":100,"value":39.83522184161023},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":888240000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#901"}],"scale":100,"value":39.545505719175},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":879259000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#902"}],"scale":100,"value":39.190841378933854},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":879259000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#903"}],"scale":100,"value":39.190841378933854},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":372764000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#904"}],"scale":100,"value":73.77321844384115},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":372764000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#905"}],"scale":100,"value":73.77321844384115},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":699433000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#906"}],"scale":100,"value":35.743237736852564},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":711962000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#907"}],"scale":100,"value":35.11423362482829},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":706652000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#908"}],"scale":100,"value":46.23124253522243},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":754094000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#909"}],"scale":100,"value":39.99673780722297},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":754094000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#910"}],"scale":100,"value":39.99673780722297},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":760489000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#911"}],"scale":100,"value":39.654090986194404},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":788325000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#912"}],"scale":100,"value":38.24767703675514},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":822491000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#913"}],"scale":100,"value":36.65280227990337},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":786654000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#914"}],"scale":100,"value":37.40729723614194},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":786654000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#915"}],"scale":100,"value":37.40729723614194},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1012679000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#916"}],"scale":100,"value":46.84169415974855},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1024605000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#917"}],"scale":100,"value":45.34293703427175},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1154048000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#918"}],"scale":100,"value":50.39426436335403},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1017633000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#919"}],"scale":100,"value":43.004599890137214},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1523195000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#920"}],"scale":100,"value":5.446249495304278},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":109987000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1611110000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":6.826784018471736},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":129658000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1723270500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":7.523949374169639},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":111845000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1701092000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":6.574894244403007},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":108408000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"totalAssets@2013Q3"}],"scale":100,"value":8.900792226996147},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":20477000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1594220500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":1.2844521821165893},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1594220500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#930"}],"scale":100,"value":1.2844521821165893},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-5184000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1697949500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":-0.3053094335255554},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-19291000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1791631500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":-1.0767281106633815},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-5968000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1778778500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":-0.3355111386830907},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":80925000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1637299500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":4.942589917116569},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1637299500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#939"}],"scale":100,"value":4.942589917116569},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":81736000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1721207000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":4.748760608108148},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":87604000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1786943000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":4.902450721707408},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":163625000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1922879500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":8.509373572290931},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":174979000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1829534500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":9.564126831169348},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1829534500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#948"}],"scale":100,"value":9.564126831169348},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":311935000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2017052000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":15.464896294195688},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":580905000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2244257500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":25.884061877926218},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":569412000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2324100500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":24.500317434637616},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"equity@2013Q3"}],"scale":100,"value":28.531574542449427},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":712486000},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2269179000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#956"}],"scale":100,"value":31.39840444495564},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2269179000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#957"}],"scale":100,"value":31.39840444495564},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":865930000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2692332000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":32.16282390136135},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":781485000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2891306000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":27.02878906625587},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":909373000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2968449500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":30.634612446666182},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":857658000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2906577000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":29.507492834354636},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2906577000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#966"}],"scale":100,"value":29.507492834354636},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":651791000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3234057000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":20.1539737858671},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":580000000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3305780000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":17.54502719479215},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":503481000},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3495483500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#972"}],"scale":100,"value":14.403758450011278},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":483656000},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3349580000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#974"}],"scale":100,"value":14.439302837967746},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3349580000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#975"}],"scale":100,"value":14.439302837967746},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":491047000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3488307500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":14.076941324696863},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":457019000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3574176000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":12.786695450923514},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":404989000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3542030000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#981"}],"scale":100,"value":11.433810554964245},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-69012000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-5.155874583119169},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":376354000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3414014500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":11.02379617895589},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3414014500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#985"}],"scale":100,"value":11.02379617895589},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":312578000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3548036000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":8.809888062015155},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":262271000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3558737500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#989"}],"scale":100,"value":7.369776500795577},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":193002000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3421819000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":5.6403334016206},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":132836000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3305663000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":4.018437451125538},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3305663000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#994"}],"scale":100,"value":4.018437451125538},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":110330000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3411634000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":3.233934237963392},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":105687000},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3416891500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#998"}],"scale":100,"value":3.0930745093896017},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1343901500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#999"}],"scale":100,"value":2.846488377310391},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":43320000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1492370500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":2.9027644274662356},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":46274000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1549788500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":2.985826775718106},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":67935000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1634677500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":4.1558656065187165},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":82957000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1523195000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1007"}],"scale":100,"value":5.446249495304278},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":82003000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1205649500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":6.8015621455489335},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":35895000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":3.3678768630284184},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":75785000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1261004500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":6.0098913207684825},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":65500000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1286635000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":5.090798866811489},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":52100000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1230953000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":4.2324930358835795},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1230953000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1017"}],"scale":100,"value":4.2391545412375615},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"totalAssets@FY2011"}],"scale":100,"value":-5.170402587264414},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":41500000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":862250000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":4.8129892722528265},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":862250000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1020"}],"scale":100,"value":4.812525369672368},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":120636000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"totalAssets@2013Q1"}],"scale":100,"value":9.971590275062676},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":116048000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"totalAssets@2013Q2"}],"scale":100,"value":9.71425940574997},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-351886000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-7.044355783147727},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":116908000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":961850000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":12.154493943962157},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":961850000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1026"}],"scale":100,"value":12.157405000779747},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":41637000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1182152000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":3.5221359013054157},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":57643000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1199090000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":4.807228815184848},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":74068000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1229529000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":6.02409540563907},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":79968000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1154600000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":6.926034990472892},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1154600000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1035"}],"scale":100,"value":6.929586003810844},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":49500000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1364082500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":3.6288127734209628},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":48500000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1410966000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":3.437361353852609},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":36500000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1485488000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":2.4571050052238723},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":38300000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1343901500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":2.8499112472156627},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":627276500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1044"}],"scale":100,"value":13.224949444144649},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":648251000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1045"}],"scale":100,"value":16.96673047939764},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":691245000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1046"}],"scale":100,"value":18.75717003377963},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":698537500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1047"}],"scale":100,"value":16.011309342733927},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":128434000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":12.324536992611069},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":673569500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1049"}],"scale":100,"value":3.0400723310660593},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":673569500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1050"}],"scale":100,"value":3.0400723310660593},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":693034500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1051"}],"scale":100,"value":-0.7480147092244326},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":736604500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1052"}],"scale":100,"value":-2.61890879026669},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":739664000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1053"}],"scale":100,"value":-0.8068528412900993},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":686960000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1054"}],"scale":100,"value":11.780161872598113},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":686960000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1055"}],"scale":100,"value":11.780161872598113},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":693644000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1056"}],"scale":100,"value":11.783566209756014},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":722364500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1057"}],"scale":100,"value":12.127395518467479},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":754851000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1058"}],"scale":100,"value":21.67646330202914},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":776064500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1059"}],"scale":100,"value":22.546966134902448},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":776064500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1060"}],"scale":100,"value":22.546966134902448},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":851766000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1061"}],"scale":100,"value":36.622147397289865},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":977709000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1062"}],"scale":100,"value":59.41491793570479},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1041870500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1063"}],"scale":100,"value":54.65285752883876},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":12660000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":1.0291846191366583},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1101709000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"#1065"}],"scale":100,"value":64.67097936024848},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1101709000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1066"}],"scale":100,"value":64.67097936024848},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1321975000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1067"}],"scale":100,"value":65.50275156489343},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1490347500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1068"}],"scale":100,"value":52.43642841686251},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1644338500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1069"}],"scale":100,"value":55.303272410151564},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1705297000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1070"}],"scale":100,"value":50.293761145419246},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1705297000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1071"}],"scale":100,"value":50.293761145419246},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1896604500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1072"}],"scale":100,"value":34.36620550040876},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1966754500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1073"}],"scale":100,"value":29.490208361033364},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2145333500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"#1074"}],"scale":100,"value":23.468658835560998},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2126819500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"#1075"}],"scale":100,"value":22.740810868059093},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2126819500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1076"}],"scale":100,"value":22.740810868059093},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2200861000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1077"}],"scale":100,"value":22.31158623829492},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2235750000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1078"}],"scale":100,"value":20.44141786872414},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2215514000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#1079"}],"scale":100,"value":18.27968588778947},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":319813000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":25.192044111855072},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2173469000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1081"}],"scale":100,"value":17.315820929583076},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2173469000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1082"}],"scale":100,"value":17.315820929583076},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2192139500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1083"}],"scale":100,"value":14.259037803023029},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2227516500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#1084"}],"scale":100,"value":11.774143985016497},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2133409000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1085"}],"scale":100,"value":9.046647876708123},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2113076000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1086"}],"scale":100,"value":6.28638061290744},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2113076000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1087"}],"scale":100,"value":6.28638061290744},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2071505000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1088"}],"scale":100,"value":5.326079348106811},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2088861000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#1089"}],"scale":100,"value":5.059551592949459},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":557337000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1090"}],"scale":100,"value":6.863710824868975},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":563886500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1091"}],"scale":100,"value":7.682397078135404},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":587160500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1092"}],"scale":100,"value":7.880979732117538},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":610893500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1093"}],"scale":100,"value":11.120596306884915},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":627276500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1094"}],"scale":100,"value":13.224949444144649},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":480433500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1095"}],"scale":100,"value":17.068543305160862},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":370500000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":33.629844785331755},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":508705000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1097"}],"scale":100,"value":14.897632222997611},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":529003000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1098"}],"scale":100,"value":12.381782333937615},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":513529000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1099"}],"scale":100,"value":10.145483507260543},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":513529000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1100"}],"scale":100,"value":10.161451446753738},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":345856000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1101"}],"scale":100,"value":-13.40529006291636},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":190191500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1102"}],"scale":100,"value":21.82011288622257},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":190191500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1103"}],"scale":100,"value":21.81800974281185},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"equity@2013Q1"}],"scale":100,"value":26.841820694074535},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"equity@2013Q2"}],"scale":100,"value":25.12068092180742},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":275122500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1104"}],"scale":100,"value":42.49307126825323},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":275122500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1105"}],"scale":100,"value":42.50324855291734},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":454178500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1106"}],"scale":100,"value":9.167540955813628},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":474385500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1107"}],"scale":100,"value":12.151088091857783},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":450491500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1108"}],"scale":100,"value":16.441597677203674},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":472434500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1109"}],"scale":100,"value":16.926790909639326},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":472434500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1110"}],"scale":100,"value":16.935469361361204},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":520133000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1111"}],"scale":100,"value":9.516796665468256},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":545310000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1112"}],"scale":100,"value":8.89402358291614},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":554727500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1113"}],"scale":100,"value":6.579807202635528},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":557337000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1114"}],"scale":100,"value":6.871964359086154},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":520776000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":13.31494177640451},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":208441000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":21.39172824302136},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":269232000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":23.639652296075162},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":111912000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":9.123756725909015},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-26195000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-2.3988095238095197},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":563299000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":12.709840791644211},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-140741000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-11.89855610348306},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-178032000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-12.643132888109921},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":831434000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":17.905700214756237},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":650782000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":55.59701811310052},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1200401000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":96.5915381891918},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":290138000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":18.25556073599095},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":309983000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":21.05576687950006},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":2451273000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":44.77343439203132},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":504966000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":27.725337063969135},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-165089000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-6.757188740324526},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":275196000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":14.642360987330871},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-153877000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-8.634186276044609},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":461196000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":5.818692168202033},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-781953000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-33.61385249079862},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-462853000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-20.317751150973283},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-320206000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-14.861181437144921},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":15950000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":0.9795456136622915},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-1549062000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-18.469122448957698},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":101091000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":6.545949729623679},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-17549000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-0.9667704007064737},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-120717000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-6.5805877648831395},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-76776000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-4.6693458926104},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-113951000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-1.6663778498723025},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-108926000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-6.619951137095692},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-57556000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-3.20169997830525},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-45918000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-2.6794279592279757},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-107299000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-6.845318600556305},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-319699000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-4.754387598162724},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-37880000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-2.4653529398748097},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":91221000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":5.2422427496129576},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":277800000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":7.645699706749709},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":93700000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":10.639264221641875},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":95100000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":9.110940793255406},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":159400000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":14.936281859070455},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":172500000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":18.760195758564446},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":42700000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":5.565693430656937},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-5800000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-0.6034124011652153},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":8300000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":0.8440964100477899},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":14500000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":1.6821345707656699},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":59683000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":1.6700468865600504},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":530974000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":23.61891527377933},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":157900000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":26.899488926746162},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":119400000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":16.291444944740064},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":113400000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":14.831284331676686},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":103700000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":14.929455801900371},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":494434000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":17.79139868056201},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":22300000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":2.993690428245399},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":108900000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":12.777191129883846},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":105300000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":11.993166287015944},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":63700000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":7.979456344732561},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":300236000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":9.171723441849334},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":70800000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":8.741819977775034},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":88400000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":9.2526690391459},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":75600000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":7.624041952400162},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":43000000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":4.905875641756996},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":896700000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2010-12-31","value":409093000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2011-12-31","value":282619000}},"quality":[]}