{"schemaVersion":2,"ticker":"BE","company":{"ticker":"BE","name":"Bloom Energy Corp","exchange":"NYSE","cik":1664703,"sic":"3620","sicDescription":"Electrical Industrial Apparatus","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:34.016Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[208540000,365623000,632648000,785177000,794247000,972176000,1199125000,1333470000,1473856000,2023994000],"costOfRevenue":[312029000,381934000,526898000,687590000,628454000,774595000,1050837000,1135676000,1069208000,1436594000],"grossProfit":[-103489000,-16311000,105750000,97587000,165793000,197581000,148288000,197794000,404648000,587400000],"operatingExpenses":[137494000,138761000,270759000,330391000,246578000,312083000,409280000,406701000,381739000,514598000],"operatingIncome":[-240983000,-155072000,-165009000,-232804000,-80785000,-114502000,-260992000,-208907000,22909000,72802000],"pretaxIncome":[-335587000,-294392000,-289739000,-322833000,-178831000,-192323000,-313989000,-306043000,-26357000,-84404000],"interestExpense":[81200000,124300000,105900000,94200000,78800000,69000000,53493000,108299000,62636000,53888000],"netIncome":[-279658000,-276362000,-273540000,-304414000,-157553000,-164445000,-301708000,-302116000,-27203000,-87140000],"dilutedEps":[-27.84,-26.97,-5.14,-2.67,-1.14,-0.95,-1.62,-1.42,-0.13,-0.37],"cash":[217915000,103828000,220728000,202823000,246947000,396035000,348498000,664593000,802851000,2454108000],"currentAssets":[null,419981000,665069000,472707000,618604000,806420000,1055963000,1693167000,2044127000,3730567000],"totalAssets":[null,1220987000,1525401000,1350712000,1454387000,1725571000,1946627000,2413677000,2657354000,4396711000],"currentLiabilities":[null,271284000,260924000,578185000,436377000,342479000,541946000,470422000,636758000,623832000],"totalLiabilities":[null,1721624000,1503636000,1518572000,1312991000,1518547000,1567811000,1893007000,2072138000,3603748000],"totalDebt":[null,941341000,741281000,636812000,390899000,526730000,411579000,846633000,1243192000,2622079000],"equity":[-1724954000,-1966478000,-35496000,-168303000,141019000,-1827000,378816000,520670000,585216000,792963000],"temporaryEquity":[null,1523995000,57261000,443000,377000,208851000,0,null,null,null],"operatingCashFlow":[-282826000,-91966000,-91948000,163770000,-98796000,-60681000,-191723000,-372531000,91998000,113949000],"capex":[8979000,61454000,48461000,51053000,37913000,49810000,116823000,83739000,58852000,56759000],"dilutedShares":[10046000,10248000,53268000,115118000,138722000,173438000,185907000,212681000,227365000,240402000],"sharesOutstanding":[null,10353269,0,null,null,null,null,null,null,null],"totalCosts":[449523000,520695000,797657000,1017981000,875032000,1086678000,1460117000,1542377000,1450947000,1951192000],"freeCashFlow":[-291805000,-153420000,-140409000,112717000,-136709000,-110491000,-308546000,-456270000,33146000,57190000],"capexOutflow":[-8979000,-61454000,-48461000,-51053000,-37913000,-49810000,-116823000,-83739000,-58852000,-56759000],"grossMargin":[-49.62549151241968,-4.461152608014266,16.715456304295596,12.428662581812763,20.874236855789192,20.323583384078603,12.366350463879911,14.833029614464518,27.455056667679884,29.02182516351333],"operatingMargin":[-115.55720725040759,-42.41308670406402,-26.082276400146686,-29.649875123698223,-10.171269139197252,-11.777908526851105,-21.76520379443344,-15.666419192032816,1.5543580919709932,3.5969474217808948],"netMargin":[-134.10281001246761,-75.58660149935864,-43.23731364044461,-38.77011170729657,-19.836776216970286,-16.91514705156268,-25.160679662253727,-22.65637772128357,-1.8457027009422902,-4.305348731270942],"ebit":[-254387000,-170092000,-183839000,-228633000,-100031000,-123323000,-260496000,-197744000,36279000,-30516000],"currentRatio":[null,1.5481230002506599,2.548899296346829,0.8175705007912693,1.4175907529498575,2.3546553219321478,1.9484653452558003,3.599251310525443,3.2102101583333074,5.980082778696828],"netDebt":[null,837513000,520553000,433989000,143952000,130695000,63081000,182040000,440341000,167971000],"fcfMargin":[-139.92759182890572,-41.961255172677866,-22.19385819602686,14.355616631663942,-17.21240369809392,-11.365328911637398,-25.73092880225164,-34.21674278386465,2.248930696078857,2.8256012616638193],"debtToCapital":[null,null,105.02929362341223,135.9231092679116,73.48858282667629,100.34806430902472,52.07257130928207,61.9199255761159,67.9931393868327,76.78028557189047],"returnOnAssets":[null,-22.634311421825128,-19.919982172948615,-21.168431143004465,-11.233329019760086,-10.34258943042644,-16.432011563646622,-13.857565894488092,-1.0728784738251453,-2.4706321815860783],"returnOnEquity":[16.21249030408927,14.973159467653746,27.327028223143756,298.7394442563506,1154.9113033279577,-236.28513132938673,-160.06196467270928,-67.17525342251018,-4.919675264900722,-12.645672296559447],"revenueGrowth":[null,75.32511748345641,73.03287812856412,24.10961545756882,1.1551535513648625,22.402225000535104,23.34443557545136,11.203585948087147,10.527870893233437,37.326441660514995]}},"quarterly":{"keys":["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"],"labels":["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"],"series":{"revenue":[72197000,86783000,93765000,123251000,168582000,138302000,168619000,157145000,147001000,200326000,224307000,213543000,156699000,187856000,200305000,249387000,194007000,228470000,207228000,342471000,201039000,243236000,292274000,462576000,275191000,301095000,400268000,356916000,235298000,335767000,330399000,572393000,326021000,401242000,519048000,777683000,751054000],"costOfRevenue":[81395000,92589000,108855000,111201000,124147000,111318000,141209000,150224000,145437000,171976000,181582000,188595000,136768000,161607000,144318000,185761000,139356000,191126000,170345000,273768000,173102000,245206000,241330000,391199000,220924000,244745000,405482000,264525000,197222000,267245000,251665000,353076000,237314000,294119000,367373000,537788000,525510000],"grossProfit":[-9198000,-5806000,-15090000,12050000,44435000,26984000,27410000,6921000,1564000,28350000,42725000,24948000,19931000,26249000,55987000,63626000,54651000,37344000,36883000,68703000,27937000,-1970000,50944000,71377000,54267000,56350000,-5214000,92391000,38076000,68522000,78734000,219317000,88707000,107123000,151675000,239895000,225544000],"operatingExpenses":[31947000,35356000,32587000,39345000,38012000,37939000,89416000,105392000,88306000,91628000,77637000,72820000,66326000,55749000,56359000,68144000,69048000,80055000,80772000,82208000,93596000,100203000,103536000,111945000,117948000,110806000,98494000,79453000,87093000,91650000,88385000,114611000,107777000,110626000,143829000,152366000,153354000],"operatingIncome":[-41145000,-41162000,-47677000,-27295000,6423000,-10955000,-62006000,-98471000,-86742000,-63278000,-34912000,-47872000,-46395000,-29500000,-372000,-4518000,-14397000,-42711000,-43889000,-13505000,-65659000,-102173000,-52592000,-40568000,-63681000,-54456000,-103708000,12938000,-49017000,-23128000,-9651000,104706000,-19070000,-3503000,7846000,87529000,72190000],"pretaxIncome":[-65174000,-67370000,-76044000,-72041000,-25890000,-60382000,-84435000,-119032000,-108544000,-86668000,-56641000,-70980000,-81518000,-47837000,-17869000,-31607000,-29657000,-58108000,-56504000,-48054000,-82183000,-121177000,-60056000,-50573000,-74658000,-68881000,-167432000,4928000,-57044000,-60329000,-14523000,105539000,-22983000,-41175000,-22624000,2378000,74136000],"interestExpense":[null,null,28900000,45500000,24000000,25200000,18800000,37900000,23400000,24300000,22900000,23500000,22100000,15200000,20300000,21300000,14700000,14600000,14500000,25200000,14100000,13800000,13100000,12500000,11700000,13953000,68037000,14563000,14546000,15376000,16763000,15951000,14411000,14440000,14390000,10647000,8604000],"netIncome":[-59532000,-63475000,-71831000,-67761000,-21591000,-55998000,-80502000,-115449000,-104920000,-81911000,-51750000,-65833000,-75949000,-42512000,-11954000,-27138000,-24889000,-53885000,-52353000,-33314000,-78359000,-118800000,-57077000,-47172000,-74917000,-69059000,-168078000,4117000,-56543000,-61185000,-14632000,105157000,-23414000,-42192000,-22960000,1426000,73691000],"dilutedEps":[-5.87,-6.22,-6.97,-6.56,-2.08,-5.31,-0.99,-1.06,-0.94,-0.72,-0.44,-0.58,-0.61,-0.34,-0.09,-0.16414244019858582,-0.15,-0.31,-0.3,-0.1909038414540577,-0.44,-0.67,-0.31,-0.22993175790446108,-0.35,-0.32,-0.8,0.021958899835064414,-0.25,-0.27,-60,null,-0.1,-0.18,-100,null,0.23],"cash":[null,213231000,180612000,103828000,88227000,91596000,395516000,220728000,320414000,308009000,226499000,202823000,180307000,144072000,325241000,246947000,180719000,203956000,121861000,396035000,286007000,235638000,492120000,348498000,320431000,767055000,557384000,664593000,515957000,581684000,495677000,802851000,794751000,574764000,595055000,2454108000,2491433000],"currentAssets":[null,null,null,419981000,365053000,368757000,688158000,665069000,633052000,591249000,475548000,472707000,462895000,440792000,650053000,618604000,584472000,565900000,530940000,806420000,723607000,669249000,964372000,1055963000,1244929000,1776399000,1682472000,1693167000,1579595000,1830014000,1902888000,2044127000,2008878000,1933286000,2047896000,3730567000,3954536000],"totalAssets":[null,null,null,1220987000,1214217000,1213781000,1530037000,1525401000,1488784000,1412687000,1357113000,1350712000,1312608000,1277543000,1474359000,1454387000,1451262000,1464028000,1431726000,1725571000,1649972000,1580833000,1902069000,1946627000,2192210000,2719902000,2376172000,2413677000,2286054000,2548044000,2604517000,2657354000,2607984000,2530422000,2638199000,4396711000,4664729000],"currentLiabilities":[null,null,null,271284000,220970000,220869000,243556000,260924000,264133000,332049000,288670000,578185000,285744000,303734000,389516000,436377000,369308000,409046000,311868000,342479000,346958000,393688000,392727000,541946000,771591000,828548000,461726000,470422000,354671000,393475000,566923000,636758000,584419000,387339000,465951000,623832000,786804000],"totalLiabilities":[null,null,null,1721624000,1753873000,1812698000,1458998000,1503636000,1510181000,1533014000,1494162000,1518572000,1571773000,1528074000,1431679000,1312991000,1386860000,1434080000,1431351000,1518547000,1496177000,1517203000,1491145000,1567811000,1758376000,2373667000,1870972000,1893007000,1796904000,2101494000,2149525000,2072138000,2006529000,1910992000,1960720000,3603748000,3716721000],"totalDebt":[null,null,null,941341000,null,960129000,740811000,741281000,741078000,668207000,663969000,636812000,696001000,645719000,570347000,390899000,508499000,506453000,504196000,526730000,522812000,489261000,483432000,411579000,402352000,957830000,841975000,846633000,847935000,1125358000,1241536000,1243192000,1245413000,1136597000,1133716000,2622079000,2606635000],"equity":[null,-1839388000,-1900655000,-1966478000,-2063673000,-2030647000,106320000,-35496000,-80199000,-120832000,-137606000,-168303000,-259232000,-250649000,42491000,141019000,64046000,29614000,44000,-1827000,-54756000,-144921000,202373000,378816000,433834000,346235000,505200000,520670000,489150000,446550000,454992000,585216000,601455000,619430000,677479000,792963000,948008000],"temporaryEquity":[null,null,null,1523995000,58176000,1520781000,56446000,57261000,58802000,505000,557000,443000,400000,118000,189000,377000,356000,334000,331000,208851000,208551000,208551000,208551000,0,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,null,14476000,-26867000,-28389000,-12463000,-5847000,-45249000,-9845000,113461000,37869000,22285000,-27948000,-12287000,-39754000,-18807000,-89035000,53733000,-72654000,47275000,-92443000,-6071000,-69939000,-23270000,-314710000,-46485000,-133169000,121833000,-147266000,-175495000,-69469000,484228000,-110682000,-213111000,19669000,418073000,73610000],"capex":[null,null,1798000,57151000,4858000,8287000,14233000,21083000,12794000,11795000,16579000,9885000,12360000,7200000,13506000,4847000,12932000,21528000,10165000,5185000,18510000,26218000,36179000,35916000,26574000,19576000,21335000,16254000,21435000,12019000,14292000,11106000,14259000,7245000,12301000,22954000,26182000],"dilutedShares":[10143000,10209000,10305000,10333000,10404000,10536000,81321000,110031000,111842000,113622000,116330000,118588000,123763000,125928000,138964000,166175000,170745000,172749000,174269000,175949000,177189000,178507000,186487000,201342000,206724000,208692000,210930000,224330000,225587000,227167000,227957000,228739000,230210000,232542000,null,263871000,319708000],"sharesOutstanding":[null,null,null,10353269,null,10570841,0,0,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],"totalCosts":[113342000,127945000,141442000,150546000,162159000,149257000,230625000,255616000,233743000,263604000,259219000,261415000,203094000,217356000,200677000,253905000,208404000,271181000,251117000,355976000,266698000,345409000,344866000,503144000,338872000,355551000,503976000,343978000,284315000,358895000,340050000,467687000,345091000,404745000,511202000,690154000,678864000],"freeCashFlow":[null,null,12678000,-84018000,-33247000,-20750000,-20080000,-66332000,-22639000,101666000,21290000,12400000,-40308000,-19487000,-53260000,-23654000,-101967000,32205000,-82819000,42090000,-110953000,-32289000,-106118000,-59186000,-341284000,-66061000,-154504000,105579000,-168701000,-187514000,-83761000,473122000,-124941000,-220356000,7368000,395119000,47428000],"capexOutflow":[null,null,-1798000,-57151000,-4858000,-8287000,-14233000,-21083000,-12794000,-11795000,-16579000,-9885000,-12360000,-7200000,-13506000,-4847000,-12932000,-21528000,-10165000,-5185000,-18510000,-26218000,-36179000,-35916000,-26574000,-19576000,-21335000,-16254000,-21435000,-12019000,-14292000,-11106000,-14259000,-7245000,-12301000,-22954000,-26182000],"grossMargin":[-12.740141557128412,-6.690250394662549,-16.09342505199168,9.776796942823994,26.358092797570322,19.51092536622753,16.255582111149987,4.4042126698272295,1.0639383405555063,14.151932350269062,19.04755535939583,11.68289290681502,12.719289848690801,13.972936717485734,27.950874915753477,25.512957772458066,28.169602127758274,16.34525320611021,17.798270503985947,20.06096866596004,13.896308676425967,-0.8099130062984098,17.430219588468354,15.43032928643077,19.719758276978535,18.715023497567213,-1.302627239749368,25.885922738123256,16.182032996455558,20.40760408259299,23.829975272322255,38.315807495898795,27.208983470389946,26.69785316591982,29.221767543656853,30.847401833394837,30.030330708577544],"operatingMargin":[-56.989902627533,-47.43094845764724,-50.84733109369167,-22.145864942272272,3.8100153041249953,-7.9210712787956785,-36.77284291805787,-62.66250914760253,-59.0077618519602,-31.587512354861573,-15.56438274329379,-22.41796734147221,-29.607719257940385,-15.7035175879397,-0.18571678190759092,-1.8116421465433241,-7.420866257403083,-18.69435812141638,-21.179087768062228,-3.943399587118325,-32.65983217186715,-42.005706392145896,-17.994074053798833,-8.77001833212272,-23.140655035956843,-18.08598615055049,-25.909640540837636,3.624942563516346,-20.83188127395898,-6.888109909550373,-2.9210136834554583,18.292676535177755,-5.84931645507498,-0.8730392132428809,1.5116135694579307,11.255100085767594,9.611825514543561],"netMargin":[-82.45771984985527,-73.14220527061752,-76.60747613715138,-54.97805291640636,-12.807417161974588,-40.489653078046594,-47.74195078846393,-73.4665436380413,-71.37366412473385,-40.88885117258868,-23.07105886129278,-30.82891970235503,-48.4680821192222,-22.630099650796353,-5.967898954095005,-10.881882375584933,-12.82891854417624,-23.585153411826496,-25.263477908390758,-9.727538974102917,-38.977014410139326,-48.84145438997517,-19.528593032565333,-10.197675625194563,-27.223637400932443,-22.93595044753317,-41.9913657849241,1.1534926985621266,-24.03037849875477,-18.22245783534415,-4.428584832278548,18.371468553948077,-7.181745961149742,-10.515349838750678,-4.423482991939089,0.18336520150241165,9.811677988533447],"ebit":[null,null,-47144000,-26541000,-1890000,-35182000,-65635000,-81132000,-85144000,-62368000,-33741000,-47480000,-59418000,-32637000,2431000,-10307000,-14957000,-43508000,-42004000,-22854000,-68083000,-107377000,-46956000,-38073000,-62958000,-54928000,-99395000,19491000,-42498000,-44953000,2240000,121490000,-8572000,-26735000,-8234000,13025000,82740000],"currentRatio":[null,null,null,1.5481230002506599,1.6520477892926642,1.669573367018459,2.8254610849250277,2.548899296346829,2.39671680554872,1.7806076813964204,1.647375896352236,0.8175705007912693,1.619964023741531,1.4512435222925322,1.6688736791299972,1.4175907529498575,1.5826139699112935,1.3834629846031987,1.7024510369771826,2.3546553219321478,2.085575199303662,1.6999476743004613,2.455578557114739,1.9484653452558003,1.6134571294895872,2.14399045076447,3.643875371973855,3.599251310525443,4.453690885355724,4.650902852786073,3.3565193156742628,3.2102101583333074,3.437393377012041,4.991198923940011,4.395088753967692,5.980082778696828,5.026075108921662],"netDebt":[null,null,null,837513000,null,868533000,345295000,520553000,420664000,360198000,437470000,433989000,515694000,501647000,245106000,143952000,327780000,302497000,382335000,130695000,236805000,253623000,-8688000,63081000,81921000,190775000,284591000,182040000,331978000,543674000,745859000,440341000,450662000,561833000,538661000,167971000,115202000],"fcfMargin":[null,null,13.52103663413854,-68.16820958856317,-19.721559834383267,-15.003398360110484,-11.90850378664326,-42.21069712685736,-15.400575506289075,50.750277048411085,9.491455906413977,5.806793011243637,-25.723201807286582,-10.373371092751896,-26.589451087092186,-9.484856869042893,-52.558412840773784,14.095942574517442,-39.96515914837763,12.290091715794913,-55.189789045906515,-13.274761959578353,-36.30771125724491,-12.79487046452907,-124.0171371883528,-21.94025141566615,-38.600137907601905,29.580909793901082,-71.69674200375694,-55.84646495933192,-25.35146898144365,82.65684590831823,-38.32299146374007,-54.91847812542056,1.4195218939288852,50.807205506613876,6.314858851693753],"debtToCapital":[null,null,null,null,null,null,87.44940274880744,105.02929362341223,112.13520175402758,122.0748116008221,126.14279499128929,135.9231092679116,159.35219761475744,163.44419976206748,93.06652002649966,73.48858282667629,88.81380502842572,94.47569053868267,99.9912739965096,100.34806430902472,111.69860016750133,142.0866004530406,70.4911746050262,52.07257130928207,48.11752409152987,73.44955964618329,62.49930409931894,61.9199255761159,63.41668629892639,71.59184888683052,73.18099082361151,67.9931393868327,67.43378519742613,64.72548542818532,62.59491661582547,76.78028557189047,73.33043008819733],"returnOnAssets":[null,null,null,-21.507108593293786,-18.502294070993898,-17.8929312618998,-14.761211656973,-19.919982172948615,-26.405391636925035,-29.148042161564504,-24.524531111996257,-21.168431143004465,-19.664723823013702,-17.548239369868003,-13.861906457136076,-11.233329019760086,-7.7060787953123695,-8.598427689817262,-10.891973221705491,-10.342337854776698,-14.053180121203365,-18.57726838762098,-17.25061079040553,-16.415672575389454,-15.510249124065439,-11.54337572531207,-16.79316335849243,-14.124565626616858,-12.931930766028978,-10.694452828483815,-5.149608819181442,-1.0728784738251453,0.2421722103506348,0.981359331735213,0.6329162212868291,-2.4706321815860783,0.2740380377996492],"returnOnEquity":[null,null,null,14.227486785615989,10.886317745107874,11.223722782868888,25.17389450687859,27.327028223143756,33.292006239178455,35.58315000983045,2263.1848110976152,298.7394442563506,162.29690275785066,127.08267717595247,412.6541554959785,1154.9113033279577,109.11950652198416,106.649173207863,-744.1636299518044,-236.27938387263634,-4691.302475780409,490.561717848873,-284.1164526694892,-159.90280883527106,-157.20564105540285,-246.60480642180872,-101.53750920399733,-68.46954816417377,-62.74496632661021,-71.06315079119811,-26.711949276811303,-4.919675264900722,1.0867362610661055,4.675322238691158,2.930052954998406,-12.645672296559447,1.2862520757191362],"revenueGrowth":[null,null,null,null,133.50277712370323,59.365313483055424,79.83149362768624,27.499979716188918,-12.801485330580963,44.84678457289122,33.02593420670268,35.889146966177734,6.5972340324215395,-6.224853488813231,-10.700513136014479,16.785378120565888,23.80870331016791,21.619751298867218,3.45622925039315,37.325121197175484,3.6246114830908116,6.462992953122959,41.03982087362712,35.070122725719834,36.88438561672114,23.78718610731965,36.94957471413811,-22.841651966379583,-14.4964769923435,11.515302479283939,-17.45555477829854,60.37190823611158,38.55663881545954,19.500129554125323,57.09732777641578,35.86521847751458,130.36982280282555]}},"filings":[{"accn":"0001664703-19-000008","filed":"2019-03-22","form":"10-K"},{"accn":"0001664703-20-000013","filed":"2020-03-31","form":"10-K"},{"accn":"0001664703-21-000017","filed":"2021-02-26","form":"10-K"},{"accn":"0001664703-20-000037","filed":"2020-05-11","form":"10-Q"},{"accn":"0001664703-20-000061","filed":"2020-08-05","form":"10-Q/A"},{"accn":"0001664703-20-000080","filed":"2020-11-06","form":"10-Q"},{"accn":"0001664703-22-000034","filed":"2022-02-25","form":"10-K"},{"accn":"0001664703-21-000046","filed":"2021-05-06","form":"10-Q"},{"accn":"0001664703-21-000135","filed":"2021-08-06","form":"10-Q"},{"accn":"0001664703-21-000172","filed":"2021-11-05","form":"10-Q"},{"accn":"0001628280-23-004301","filed":"2023-02-21","form":"10-K"},{"accn":"0001664703-22-000059","filed":"2022-05-06","form":"10-Q"},{"accn":"0001664703-22-000068","filed":"2022-08-09","form":"10-Q"},{"accn":"0001628280-22-028193","filed":"2022-11-03","form":"10-Q"},{"accn":"0001628280-24-005035","filed":"2024-02-15","form":"10-K"},{"accn":"0001628280-23-016818","filed":"2023-05-09","form":"10-Q"},{"accn":"0001628280-23-027213","filed":"2023-08-03","form":"10-Q"},{"accn":"0001628280-23-037836","filed":"2023-11-08","form":"10-Q"},{"accn":"0001628280-25-008747","filed":"2025-02-27","form":"10-K"},{"accn":"0001628280-24-022309","filed":"2024-05-09","form":"10-Q"},{"accn":"0001628280-24-036219","filed":"2024-08-08","form":"10-Q"},{"accn":"0001628280-24-046411","filed":"2024-11-07","form":"10-Q"},{"accn":"0001628280-26-006516","filed":"2026-02-09","form":"10-K"},{"accn":"0001628280-25-021160","filed":"2025-04-30","form":"10-Q"},{"accn":"0001628280-25-037074","filed":"2025-07-31","form":"10-Q"},{"accn":"0001628280-25-046844","filed":"2025-10-28","form":"10-Q"},{"accn":"0001628280-26-028021","filed":"2026-04-29","form":"10-Q"},{"accn":"0001628280-18-014294","filed":"2018-11-13","form":"10-Q"},{"accn":"0001664703-19-000014","filed":"2019-05-14","form":"10-Q"},{"accn":"0001664703-19-000025","filed":"2019-08-14","form":"10-Q"},{"accn":"0001664703-19-000040","filed":"2019-11-14","form":"10-Q"},{"accn":"0001628280-18-011710","filed":"2018-09-07","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":208540000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":208540000},"#1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":72197000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":72197000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":86783000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":86783000},"#3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":93765000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":93765000},"#4":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":123251000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":123251000},"#5":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":365623000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":365623000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":168582000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":168582000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":138302000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":138302000},"#8":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":168619000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":168619000},"#9":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":157145000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":157145000},"#10":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":632648000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":632648000},"#11":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":147001000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":147001000},"#12":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":200326000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":200326000},"#13":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":224307000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":224307000},"#14":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":213543000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":213543000},"#15":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":785177000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":785177000},"#16":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":156699000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":156699000},"#17":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":187856000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":187856000},"#18":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":200305000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":200305000},"#19":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":794247000},"#20":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":544860000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":249387000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":249387000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":794247000},"#22":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":194007000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":194007000},"#23":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":228470000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":228470000},"#24":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":207228000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":207228000},"#25":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":972176000},"#26":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":629705000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":342471000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":342471000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":972176000},"#28":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":201039000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":201039000},"#29":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":243236000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":243236000},"#30":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":292274000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":292274000},"#31":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1199125000},"#32":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":736549000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":462576000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":462576000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":1199125000},"#34":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":275191000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":275191000},"#35":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":301095000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":301095000},"#36":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":400268000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":400268000},"#37":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1333470000},"#38":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":976554000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":356916000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":356916000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":1333470000},"#40":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":235298000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":235298000},"#41":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":335767000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":335767000},"#42":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":330399000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":330399000},"#43":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1473856000},"#44":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":901463000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":572393000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":572393000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1473856000},"#46":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":326021000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":326021000},"#47":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":401242000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":401242000},"#48":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":519048000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":519048000},"#49":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2023994000},"#50":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1246311000},"#51":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":777683000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":777683000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":2023994000},"#52":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":751054000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":751054000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":124147000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":111318000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":141209000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":150224000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":526898000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":312029000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":81395000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":92589000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":108855000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":111201000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":381934000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":145437000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":171976000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":181582000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":188595000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":687590000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":136768000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":161607000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144318000},"#53":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":628454000},"#54":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":442693000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":185761000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":628454000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":139356000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":191126000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":170345000},"#55":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":774595000},"#56":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":500827000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":273768000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":774595000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":173102000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":245206000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":241330000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1050837000},"#58":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":659638000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":391199000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1050837000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":220924000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":244745000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":405482000},"#59":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1135676000},"#60":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":871151000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":264525000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1135676000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":197222000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":267245000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":251665000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1069208000},"#62":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":716132000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":353076000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1069208000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":237314000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":294119000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":367373000},"#63":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1436594000},"#64":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":898806000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":537788000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1436594000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":525510000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-103489000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-9198000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-5806000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-15090000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":12050000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-16311000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":44435000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":26984000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":27410000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":6921000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":105750000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1564000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28350000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":42725000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":24948000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":97587000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":19931000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":26249000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":55987000},"#65":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":165793000},"#66":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":102167000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":63626000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":165793000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":54651000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":37344000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":36883000},"#67":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":197581000},"#68":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":128878000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":68703000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":197581000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":27937000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-1970000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":50944000},"#69":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":148288000},"#70":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":76911000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":71377000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":148288000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":54267000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":56350000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-5214000},"#71":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":197794000},"#72":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":105403000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":92391000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":197794000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38076000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":68522000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":78734000},"#73":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":404648000},"#74":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":185331000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":219317000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":404648000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":88707000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":107123000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":151675000},"#75":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":587400000},"#76":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":347505000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":239895000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":587400000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":225544000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":137494000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31947000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":35356000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32587000},"operatingExpenses@2017Q4":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":39345000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":138761000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":38012000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":37939000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":89416000},"operatingExpenses@2018Q4":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":105392000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":270759000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":88306000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":91628000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":77637000},"operatingExpenses@2019Q4":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":72820000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":330391000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":66326000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":55749000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":56359000},"#77":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":246578000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":178434000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":68144000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":246578000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":69048000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":80055000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":80772000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312083000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":229875000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":82208000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312083000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93596000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":100203000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":103536000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":409280000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":297335000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":111945000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":409280000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":117948000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":110806000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":98494000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":406701000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":327248000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":79453000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":406701000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":87093000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":91650000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":88385000},"#85":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":381739000},"#86":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":267128000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":114611000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":381739000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107777000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":110626000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":143829000},"#87":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":514598000},"#88":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":362232000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":152366000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":514598000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":153354000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-240983000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-41145000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-41162000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-47677000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-27295000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-155072000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6423000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-10955000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-62006000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-98471000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-165009000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-86742000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-63278000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-34912000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-47872000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-232804000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-46395000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-29500000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-372000},"#89":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-80785000},"#90":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-76267000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":-4518000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-80785000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-14397000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-42711000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-43889000},"#91":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-114502000},"#92":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-100997000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":-13505000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-114502000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-65659000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-102173000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-52592000},"#93":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-260992000},"#94":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-220424000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":-40568000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-260992000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-63681000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-54456000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-103708000},"#95":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-208907000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-221845000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":12938000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-208907000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-49017000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-23128000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-9651000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22909000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-81797000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":104706000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":22909000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-19070000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-3503000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":7846000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72802000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-14727000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":87529000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":72802000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":72190000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-335587000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-65174000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-67370000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-76044000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-72041000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-294392000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-25890000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-60382000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-84435000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-119032000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-289739000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-108544000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-86668000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-56641000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-70980000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-322833000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-81518000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-47837000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-17869000},"#101":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-178831000},"#102":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-147224000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":-31607000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-178831000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-29657000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-58108000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-56504000},"#103":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-192323000},"#104":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-144269000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":-48054000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-192323000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-82183000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-121177000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-60056000},"#105":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-313989000},"#106":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-263416000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":-50573000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-313989000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-74658000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-68881000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-167432000},"#107":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-306043000},"#108":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-310971000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":4928000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-306043000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-57044000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-60329000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-14523000},"#109":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-26357000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-131896000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":105539000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-26357000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-22983000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-41175000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-22624000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-84404000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-86782000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":2378000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-84404000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":74136000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":53493000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":13953000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68037000},"#113":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":108299000},"#114":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":93736000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":14563000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":108299000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":14546000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":15376000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":16763000},"#115":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62636000},"#116":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":46685000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":15951000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":62636000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":14411000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":14440000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14390000},"#117":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":53888000},"#118":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":43241000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":10647000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":53888000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8604000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":22100000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":15200000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":20300000},"#119":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":78800000},"#120":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":57500000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":21300000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":78800000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":81200000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":28900000},"#121":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":124300000},"#122":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":78800000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":45500000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":124300000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":24000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25200000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18800000},"#123":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":105900000},"#124":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":68000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":37900000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":105900000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":23400000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":24300000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":22900000},"#125":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":94200000},"#126":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":70700000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":23500000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":94200000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":14700000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":14600000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":14500000},"#127":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":69000000},"#128":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":43800000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":25200000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":69000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14100000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":13800000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":13100000},"#129":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":53500000},"#130":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":41000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":12500000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":11700000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-21591000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-55998000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-80502000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-115449000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-273540000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-279658000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-59532000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-63475000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-71831000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-67761000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-276362000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-104920000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-81911000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-51750000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":-65833000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-304414000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-75949000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-42512000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-11954000},"#131":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-157553000},"#132":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-130415000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":-27138000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-157553000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-24889000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-53885000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-52353000},"#133":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-164445000},"#134":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-131131000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":-33314000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-164445000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-78359000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-118800000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-57077000},"#135":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-301708000},"#136":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-254536000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":-47172000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-301708000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-302116000},"netIncome@2023Q1":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-74917000},"netIncome@2023Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-69059000},"netIncome@2023Q3":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-168078000},"#137":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-307937000},"#138":{"kind":"filed","concept":"ProfitLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-312054000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":4117000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-56543000},"netIncome@2024Q2":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-61185000},"netIncome@2024Q3":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-14632000},"#139":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-27203000},"#140":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-132360000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":105157000},"netIncome@FY2024":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":-27203000},"netIncome@2025Q1":{"kind":"filed","concept":"ProfitLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-23414000},"netIncome@2025Q2":{"kind":"filed","concept":"ProfitLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-42192000},"netIncome@2025Q3":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-22960000},"#141":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87140000},"#142":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-88566000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":1426000},"netIncome@FY2025":{"kind":"filed","concept":"ProfitLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-87140000},"netIncome@2026Q1":{"kind":"filed","concept":"ProfitLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73691000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-2.67},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.34},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.09},"#143":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.14},"#144":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":138722000},"#145":{"kind":"computed","op":"product","terms":[{"ref":"#143"},{"ref":"#144"}],"value":-158143080},"#146":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-1.01},"#147":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":129571000},"#148":{"kind":"computed","op":"product","terms":[{"ref":"#146"},{"ref":"#147"}],"value":-130866710},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148","weight":-1}],"value":-27276370},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#144","weight":4},{"ref":"#147","weight":-3}],"rule":"unaverage-quarter","value":166175000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#149"},{"ref":"#150"}],"rule":"per-share-quarter","value":-0.16414244019858582},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.14},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.15},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.31},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.3},"#151":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.95},"#152":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":173438000},"#153":{"kind":"computed","op":"product","terms":[{"ref":"#151"},{"ref":"#152"}],"value":-164766100},"#154":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.76},"#155":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":172601000},"#156":{"kind":"computed","op":"product","terms":[{"ref":"#154"},{"ref":"#155"}],"value":-131176760},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#156","weight":-1}],"value":-33589340},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"#152","weight":4},{"ref":"#155","weight":-3}],"rule":"unaverage-quarter","value":175949000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#157"},{"ref":"#158"}],"rule":"per-share-quarter","value":-0.1909038414540577},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.95},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.44},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.67},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-0.31},"#159":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.62},"#160":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":185907000},"#161":{"kind":"computed","op":"product","terms":[{"ref":"#159"},{"ref":"#160"}],"value":-301169340},"#162":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-1.41},"#163":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":180762000},"#164":{"kind":"computed","op":"product","terms":[{"ref":"#162"},{"ref":"#163"}],"value":-254874420},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#164","weight":-1}],"value":-46294920},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#160","weight":4},{"ref":"#163","weight":-3}],"rule":"unaverage-quarter","value":201342000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#165"},{"ref":"#166"}],"rule":"per-share-quarter","value":-0.22993175790446108},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.62},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.35},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.32},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.8},"#167":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.42},"#168":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":212681000},"#169":{"kind":"computed","op":"product","terms":[{"ref":"#167"},{"ref":"#168"}],"value":-302007020},"#170":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-1.47},"#171":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":208798000},"#172":{"kind":"computed","op":"product","terms":[{"ref":"#170"},{"ref":"#171"}],"value":-306933060},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#172","weight":-1}],"value":4926040},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#168","weight":4},{"ref":"#171","weight":-3}],"rule":"unaverage-quarter","value":224330000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#173"},{"ref":"#174"}],"rule":"per-share-quarter","value":0.021958899835064414},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.42},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.25},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.27},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-60},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":-0.13},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.1},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-0.18},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-100},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-0.37},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.23},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-27.84},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-5.87},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-6.22},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-6.97},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-6.56},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-26.97},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-2.08},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-5.31},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-0.99},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":-1.06},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-5.14},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.94},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.72},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.44},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":-0.58},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.61},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":103828000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":103828000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-03-31","value":88227000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":91596000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-09-30","value":395516000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-01-01","value":220728000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-01-01","value":220728000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-03-31","value":320414000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-06-30","value":308009000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-09-30","value":226499000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":202823000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":202823000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-03-31","value":180307000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-06-30","value":144072000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-09-30","value":325241000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":246947000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":246947000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-03-31","value":180719000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-06-30","value":203956000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-09-30","value":121861000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":396035000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":396035000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-31","value":286007000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-06-30","value":235638000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-09-30","value":492120000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":348498000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-12-31","value":348498000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-03-31","value":320431000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-06-30","value":767055000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-09-30","value":557384000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":664593000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-12-31","value":664593000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-03-31","value":515957000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-06-30","value":581684000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-09-30","value":495677000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":802851000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-12-31","value":802851000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-03-31","value":794751000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-06-30","value":574764000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-09-30","value":595055000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":2454108000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-12-31","value":2454108000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-03-31","value":2491433000},"cash@FY2016":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2016-12-31","value":217915000},"cash@2017Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":31,"unit":"USD","end":"2017-06-30","value":213231000},"cash@2017Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2017-09-30","value":180612000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":419981000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":419981000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-03-31","value":365053000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":368757000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":688158000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-01-01","value":665069000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-01-01","value":665069000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":633052000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":591249000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":475548000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":472707000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":472707000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":462895000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":440792000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":650053000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":618604000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":618604000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":584472000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":565900000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":530940000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":806420000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":806420000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":723607000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":669249000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":964372000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":1055963000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":1055963000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":1244929000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":1776399000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":1682472000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1693167000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1693167000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":1579595000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":1830014000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":1902888000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2044127000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2044127000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":2008878000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1933286000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":2047896000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":3730567000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":3730567000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":3954536000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-03-31","value":1488784000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1220987000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":1220987000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-03-31","value":1214217000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":1213781000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-09-30","value":1530037000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-01-01","value":1525401000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-01-01","value":1525401000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-06-30","value":1412687000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-09-30","value":1357113000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-01-01","value":1350712000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-01-01","value":1350712000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":1312608000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":1277543000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":1474359000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":1454387000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":1454387000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":1451262000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":1464028000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":1431726000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":1725571000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":1725571000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":1649972000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":1580833000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":1902069000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":1946627000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":1946627000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":2192210000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":2719902000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":2376172000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":2413677000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":2413677000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":2286054000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":2548044000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":2604517000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":2657354000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":2657354000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":2607984000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":2530422000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":2638199000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":4396711000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-12-31","value":4396711000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":4664729000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":271284000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":271284000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-03-31","value":220970000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":220869000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-09-30","value":243556000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-01-01","value":260924000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-01-01","value":260924000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-03-31","value":264133000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-06-30","value":332049000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-09-30","value":288670000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-01-01","value":578185000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-01-01","value":578185000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":285744000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":303734000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":389516000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":436377000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":436377000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":369308000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":409046000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":311868000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":342479000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":342479000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":346958000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":393688000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":392727000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":541946000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":541946000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":771591000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":828548000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":461726000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":470422000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":470422000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":354671000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":393475000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":566923000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":636758000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":636758000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":584419000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":387339000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":465951000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":623832000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":623832000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":786804000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-01-01","value":1503636000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-01-01","value":1503636000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1721624000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1721624000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-03-31","value":1753873000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":1812698000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-09-30","value":1458998000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2019-03-31","value":1510181000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-06-30","value":1533014000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-09-30","value":1494162000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2020-01-01","value":1518572000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2020-01-01","value":1518572000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-03-31","value":1571773000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2020-06-30","value":1528074000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-09-30","value":1431679000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1312991000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2020-12-31","value":1312991000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-03-31","value":1386860000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-06-30","value":1434080000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-09-30","value":1431351000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":1518547000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":1518547000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-31","value":1496177000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-06-30","value":1517203000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-09-30","value":1491145000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":1567811000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-12-31","value":1567811000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-03-31","value":1758376000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-06-30","value":2373667000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-09-30","value":1870972000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":1893007000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-12-31","value":1893007000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2024-03-31","value":1796904000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-06-30","value":2101494000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-09-30","value":2149525000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":2072138000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-12-31","value":2072138000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-03-31","value":2006529000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-06-30","value":1910992000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-09-30","value":1960720000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-12-31","value":3603748000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-12-31","value":3603748000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2026-03-31","value":3716721000},"#175":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-12-31","value":385556000},"#176":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":26023000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":411579000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":411579000},"#177":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":921205000},"#178":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":20136000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":941341000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":941341000},"#179":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2018-06-30","value":930123000},"#180":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2018-06-30","value":30006000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":960129000},"#181":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-09-30","value":718889000},"#182":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":21922000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":740811000},"#183":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":711433000},"#184":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":29848000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":741281000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":741281000},"#185":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2019-03-31","value":703568000},"#186":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":37510000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":741078000},"#187":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2019-06-30","value":641983000},"#188":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":26224000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"component-sum","value":668207000},"#189":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-09-30","value":636808000},"#190":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":27161000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190"}],"rule":"component-sum","value":663969000},"#191":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-31","value":299229000},"#192":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":337583000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":636812000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":636812000},"#193":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-03-31","value":669775000},"#194":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":26226000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194"}],"rule":"component-sum","value":696001000},"#195":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2020-06-30","value":619655000},"#196":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":26064000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":645719000},"#197":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-09-30","value":440690000},"#198":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":129657000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":570347000},"#199":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-12-31","value":270053000},"#200":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":120846000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":390899000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":390899000},"#201":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-03-31","value":390031000},"#202":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":118468000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202"}],"rule":"component-sum","value":508499000},"#203":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-06-30","value":386743000},"#204":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":119710000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":506453000},"#205":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-09-30","value":490380000},"#206":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":13816000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":504196000},"#207":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":500899000},"#208":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":25831000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":526730000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":526730000},"#209":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-03-31","value":492521000},"#210":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":30291000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":522812000},"#211":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-06-30","value":462093000},"#212":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":27168000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":489261000},"#213":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-09-30","value":454697000},"#214":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":28735000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":483432000},"#215":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-03-31","value":377946000},"#216":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":24406000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216"}],"rule":"component-sum","value":402352000},"#217":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-06-30","value":947016000},"#218":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":10814000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218"}],"rule":"component-sum","value":957830000},"#219":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-09-30","value":841975000},"#220":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"component-sum","value":841975000},"#221":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-12-31","value":846633000},"#222":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":846633000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":846633000},"#223":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-03-31","value":847935000},"#224":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":0},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224"}],"rule":"component-sum","value":847935000},"#225":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-06-30","value":1125358000},"#226":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":0},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226"}],"rule":"component-sum","value":1125358000},"#227":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-09-30","value":1013297000},"#228":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":114139000},"#229":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2024-09-30","value":114100000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":1241536000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-12-31","value":1014407000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":114385000},"#232":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2024-12-31","value":114400000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":1243192000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":1243192000},"#233":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-03-31","value":1016182000},"#234":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":114631000},"#235":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2025-03-31","value":114600000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":1245413000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1129190000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":3707000},"#238":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2025-06-30","value":3700000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"},{"ref":"#238"}],"rule":"component-sum","value":1136597000},"#239":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-09-30","value":1130892000},"#240":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":1424000},"#241":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2025-09-30","value":1400000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":1133716000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2025-12-31","value":2613726000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2025-12-31","value":4153000},"#244":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2025-12-31","value":4200000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":2622079000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":2622079000},"#245":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-03-31","value":2598676000},"#246":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":3959000},"#247":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2026-03-31","value":4000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":2606635000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2016-12-31","value":-1724954000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-06-30","value":-1839388000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-09-30","value":-1900655000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-12-31","value":-1966478000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-12-31","value":-1966478000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2018-06-30","value":-2030647000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2018-09-30","value":106320000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":-168303000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":-168303000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":141019000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":141019000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-03-31","value":64046000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":29614000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":44000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":-1827000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":-1827000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2022-03-31","value":-54756000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-06-30","value":-144921000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-09-30","value":202373000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":378816000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":378816000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2023-03-31","value":433834000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-06-30","value":346235000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-09-30","value":505200000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":520670000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":520670000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2024-03-31","value":489150000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-06-30","value":446550000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2024-09-30","value":454992000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-12-31","value":585216000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-12-31","value":585216000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-03-31","value":601455000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-06-30","value":619430000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2025-09-30","value":677479000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-12-31","value":792963000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-12-31","value":792963000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2026-03-31","value":948008000},"#248":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2018-03-31","value":-2213432000},"#249":{"kind":"filed","concept":"MinorityInterest","filing":1,"unit":"USD","end":"2018-03-31","value":149759000},"equity@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":-2063673000},"#250":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-01-01","value":-160606000},"#251":{"kind":"filed","concept":"MinorityInterest","filing":1,"unit":"USD","end":"2019-01-01","value":125110000},"equity@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":-35496000},"equity@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":-35496000},"#252":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2019-03-31","value":-194863000},"#253":{"kind":"filed","concept":"MinorityInterest","filing":3,"unit":"USD","end":"2019-03-31","value":114664000},"equity@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":-80199000},"#254":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-06-30","value":-224904000},"#255":{"kind":"filed","concept":"MinorityInterest","filing":4,"unit":"USD","end":"2019-06-30","value":104072000},"equity@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":-120832000},"#256":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-09-30","value":-232812000},"#257":{"kind":"filed","concept":"MinorityInterest","filing":5,"unit":"USD","end":"2019-09-30","value":95206000},"equity@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":-137606000},"#258":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-03-31","value":-333099000},"#259":{"kind":"filed","concept":"MinorityInterest","filing":3,"unit":"USD","end":"2020-03-31","value":73867000},"equity@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":-259232000},"#260":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-06-30","value":-316951000},"#261":{"kind":"filed","concept":"MinorityInterest","filing":4,"unit":"USD","end":"2020-06-30","value":66302000},"equity@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":-250649000},"#262":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-09-30","value":-22418000},"#263":{"kind":"filed","concept":"MinorityInterest","filing":5,"unit":"USD","end":"2020-09-30","value":64909000},"equity@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":42491000},"#264":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2017-12-31","value":1465841000},"#265":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":58154000},"temporaryEquity@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":1523995000},"temporaryEquity@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":1523995000},"#266":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":31,"unit":"USD","end":"2018-06-30","value":1465841000},"#267":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-06-30","value":54940000},"temporaryEquity@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":1520781000},"#268":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":27,"unit":"USD","end":"2018-09-30","value":0},"#269":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-09-30","value":56446000},"temporaryEquity@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":56446000},"#270":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":0,"unit":"USD","end":"2018-12-31","value":0},"#271":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2019-01-01","value":57261000},"temporaryEquity@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":57261000},"temporaryEquity@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":57261000},"#272":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2020-12-31","value":0},"#273":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2020-12-31","value":377000},"temporaryEquity@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":377000},"temporaryEquity@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":377000},"#274":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2021-12-31","value":208551000},"#275":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2021-12-31","value":300000},"temporaryEquity@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":208851000},"temporaryEquity@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":208851000},"#276":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":11,"unit":"USD","end":"2022-03-31","value":208551000},"#277":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2022-03-31","value":0},"temporaryEquity@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":208551000},"#278":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":12,"unit":"USD","end":"2022-06-30","value":208551000},"#279":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":16,"unit":"USD","end":"2022-06-30","value":0},"temporaryEquity@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":208551000},"#280":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":13,"unit":"USD","end":"2022-09-30","value":208551000},"#281":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":17,"unit":"USD","end":"2022-09-30","value":0},"temporaryEquity@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":208551000},"#282":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":10,"unit":"USD","end":"2022-12-31","value":0},"#283":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":0},"temporaryEquity@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":0},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-03-31","value":58176000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2019-03-31","value":58802000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2019-06-30","value":505000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2019-09-30","value":557000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2019-12-31","value":443000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2019-12-31","value":443000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2020-03-31","value":400000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2020-06-30","value":118000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2020-09-30","value":189000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":12,"unit":"USD","end":"2021-03-31","value":356000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2021-06-30","value":334000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2021-09-30","value":331000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-282826000},"#284":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-65099000},"#285":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-79575000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":14476000},"#286":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-91966000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":-26867000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-91966000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-28389000},"#287":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-40852000},"#288":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-28389000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":-12463000},"#289":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-46699000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":-5847000},"#290":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-91948000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":-45249000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-91948000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-9845000},"#291":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":103616000},"#292":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-9845000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":113461000},"#293":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":141485000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":37869000},"#294":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":163770000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":22285000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":163770000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27948000},"#295":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-40235000},"#296":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-27948000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":-12287000},"#297":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-79989000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":-39754000},"#298":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-98796000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":-18807000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-98796000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-89035000},"#299":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-35302000},"#300":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-89035000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":53733000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-107956000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":-72654000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-60681000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":47275000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-60681000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-92443000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-98514000},"#304":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-92443000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":-6071000},"#305":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-168453000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":-69939000},"#306":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-191723000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":-23270000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-191723000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-314710000},"#307":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-361195000},"#308":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-314710000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":-46485000},"#309":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-494364000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":-133169000},"#310":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-372531000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":121833000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-372531000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-147266000},"#311":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-322761000},"#312":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-147266000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":-175495000},"#313":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":-392230000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":-69469000},"#314":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":91998000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":484228000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":91998000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-110682000},"#315":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-323793000},"#316":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-110682000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":-213111000},"#317":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-304124000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":19669000},"#318":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":113949000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":418073000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":113949000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73610000},"#319":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8979000},"#320":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"}],"rule":"component-sum","value":8979000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4063000},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":2265000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":1798000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":1798000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":61454000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":57391000},"#326":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":0},"#327":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":240000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":-240000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#328"}],"rule":"component-sum","value":57151000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#326"}],"rule":"component-sum","value":61454000},"#329":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4858000},"#330":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":0},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":4858000},"#331":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":13145000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":8287000},"#333":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":0},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#334"}],"rule":"component-sum","value":8287000},"#335":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":24616000},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":11471000},"#337":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2762000},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":2762000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#338"}],"rule":"component-sum","value":14233000},"#339":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":45205000},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":20589000},"#341":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":3256000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":494000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#342"}],"rule":"component-sum","value":21083000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#341"}],"rule":"component-sum","value":48461000},"#343":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11946000},"#344":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":848000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344"}],"rule":"component-sum","value":12794000},"#345":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":23619000},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":11673000},"#347":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":970000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":122000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#348"}],"rule":"component-sum","value":11795000},"#349":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":39690000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":16071000},"#351":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1478000},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":508000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#352"}],"rule":"component-sum","value":16579000},"#353":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":51053000},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":11363000},"#355":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":-1478000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#356"}],"rule":"component-sum","value":9885000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#355"}],"rule":"component-sum","value":51053000},"#357":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12360000},"#358":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":0},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":12360000},"#359":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":19560000},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":7200000},"#361":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":0},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#362"}],"rule":"component-sum","value":7200000},"#363":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":33066000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":13506000},"#365":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#366"}],"rule":"component-sum","value":13506000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":37913000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":4847000},"#369":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#370"}],"rule":"component-sum","value":4847000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#369"}],"rule":"component-sum","value":37913000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":12932000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":12932000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":34460000},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":21528000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":21528000},"#374":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":44625000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":10165000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":10165000},"#376":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":49810000},"#377":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":5185000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":5185000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":49810000},"#378":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":18510000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":18510000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":44728000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":26218000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":26218000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":80907000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":36179000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":36179000},"#383":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":116823000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":35916000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":35916000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":116823000},"#385":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26574000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":26574000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":46150000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#385","weight":-1}],"rule":"quarter-from-ytd","value":19576000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":19576000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":67485000},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":21335000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":21335000},"#390":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":83739000},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":16254000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":16254000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":83739000},"#392":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21435000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":21435000},"#393":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":33454000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":12019000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":12019000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":47746000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":14292000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":14292000},"#397":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":58852000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":11106000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":11106000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":58852000},"#399":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":14259000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":14259000},"#400":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":21504000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":7245000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":7245000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":33805000},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":12301000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":12301000},"#404":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":56759000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":22954000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":22954000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":56759000},"#406":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":26182000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":26182000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":10046000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":10209000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":10305000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":10248000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":10536000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":81321000},"#407":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":53268000},"#408":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":34347000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":110031000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":53268000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":115118000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":125928000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":138964000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144","weight":4},{"ref":"#147","weight":-3}],"rule":"unaverage-quarter","value":166175000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":138722000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":170745000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":172749000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":174269000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152","weight":4},{"ref":"#155","weight":-3}],"rule":"unaverage-quarter","value":175949000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":173438000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":177189000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":178507000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":186487000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160","weight":4},{"ref":"#163","weight":-3}],"rule":"unaverage-quarter","value":201342000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":185907000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":206724000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":208692000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":210930000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168","weight":4},{"ref":"#171","weight":-3}],"rule":"unaverage-quarter","value":224330000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":212681000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":225587000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":227167000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":227957000},"#409":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":227365000},"#410":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":226907000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409","weight":4},{"ref":"#410","weight":-3}],"rule":"unaverage-quarter","value":228739000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":227365000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":230210000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":232542000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":234931000},"#411":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":240402000},"#412":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":232579000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411","weight":4},{"ref":"#412","weight":-3}],"rule":"unaverage-quarter","value":263871000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":240402000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":319708000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":10143000},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":0,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":10333000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":10404000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":111842000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":4,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":113622000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":5,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":116330000},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":118588000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":123763000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":10353269},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":10353269},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2018-06-30","value":10570841},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2018-09-30","value":0},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":0},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":0},"#413":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":124147000},"#414":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":38012000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":162159000},"#415":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":111318000},"#416":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":37939000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":149257000},"#417":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":141209000},"#418":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":89416000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":230625000},"#419":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":150224000},"#420":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":105392000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":255616000},"#421":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":526898000},"#422":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":270759000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":797657000},"#423":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":312029000},"#424":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":137494000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":449523000},"#425":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":81395000},"#426":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31947000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":113342000},"#427":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":92589000},"#428":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":35356000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":127945000},"#429":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":108855000},"#430":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32587000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":141442000},"#431":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":111201000},"#432":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":39345000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":150546000},"#433":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":381934000},"#434":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":138761000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":520695000},"#435":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":145437000},"#436":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":88306000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":233743000},"#437":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":171976000},"#438":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":91628000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":263604000},"#439":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":181582000},"#440":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":77637000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":259219000},"#441":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":188595000},"#442":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":72820000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":261415000},"#443":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":687590000},"#444":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":330391000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":1017981000},"#445":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":136768000},"#446":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":66326000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":203094000},"#447":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":161607000},"#448":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":55749000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":217356000},"#449":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144318000},"#450":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":56359000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":200677000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":185761000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":68144000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":253905000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#77"}],"rule":"component-sum","value":875032000},"#453":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":139356000},"#454":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":69048000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":208404000},"#455":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":191126000},"#456":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":80055000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":271181000},"#457":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":170345000},"#458":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":80772000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":251117000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":273768000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":82208000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":355976000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#79"}],"rule":"component-sum","value":1086678000},"#461":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":173102000},"#462":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93596000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":266698000},"#463":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":245206000},"#464":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":100203000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":345409000},"#465":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":241330000},"#466":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":103536000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":344866000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":391199000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":111945000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":503144000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#81"}],"rule":"component-sum","value":1460117000},"#469":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":220924000},"#470":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":117948000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":338872000},"#471":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":244745000},"#472":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":110806000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"component-sum","value":355551000},"#473":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":405482000},"#474":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":98494000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":503976000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":264525000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":79453000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":343978000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#83"}],"rule":"component-sum","value":1542377000},"#477":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":197222000},"#478":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":87093000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":284315000},"#479":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":267245000},"#480":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":91650000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":358895000},"#481":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":251665000},"#482":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":88385000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":340050000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":353076000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":114611000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":467687000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#85"}],"rule":"component-sum","value":1450947000},"#485":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":237314000},"#486":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":107777000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":345091000},"#487":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":294119000},"#488":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":110626000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":404745000},"#489":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":367373000},"#490":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":143829000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":511202000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":537788000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":152366000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":690154000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#87"}],"rule":"component-sum","value":1951192000},"#493":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":525510000},"#494":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":153354000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":678864000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-291805000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-8979000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-49.62549151241968},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-115.55720725040759},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-134.10281001246761},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-254387000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-12.740141557128412},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-56.989902627533},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-82.45771984985527},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-6.690250394662549},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-47.43094845764724},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-73.14220527061752},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":12678000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-1798000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-16.09342505199168},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-50.84733109369167},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-76.60747613715138},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":-47144000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-84018000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-57151000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":9.776796942823994},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-22.145864942272272},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-54.97805291640636},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.5481230002506599},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":837513000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-26541000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-153420000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-61454000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-4.461152608014266},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-42.41308670406402},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-75.58660149935864},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.5481230002506599},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":837513000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-170092000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-33247000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-4858000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":26.358092797570322},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.8100153041249953},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-12.807417161974588},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.6520477892926642},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-1890000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-20750000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-8287000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":19.51092536622753},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-7.9210712787956785},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-40.489653078046594},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.669573367018459},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":868533000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-35182000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-20080000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-14233000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.255582111149987},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-36.77284291805787},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-47.74195078846393},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.8254610849250277},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":345295000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-65635000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-66332000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-21083000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.4042126698272295},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-62.66250914760253},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-73.4665436380413},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.548899296346829},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":520553000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":-81132000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-140409000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-48461000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":16.715456304295596},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-26.082276400146686},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-43.23731364044461},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.548899296346829},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":520553000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-183839000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-22639000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-12794000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.0639383405555063},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-59.0077618519602},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-71.37366412473385},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.39671680554872},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":420664000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-85144000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":101666000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-11795000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.151932350269062},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-31.587512354861573},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-40.88885117258868},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.7806076813964204},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":360198000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-62368000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":21290000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-16579000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":19.04755535939583},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-15.56438274329379},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-23.07105886129278},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.647375896352236},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":437470000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":-33741000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":12400000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-9885000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.68289290681502},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-22.41796734147221},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-30.82891970235503},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.8175705007912693},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":433989000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-47480000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":112717000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-51053000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.428662581812763},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-29.649875123698223},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-38.77011170729657},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.8175705007912693},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":433989000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-228633000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-40308000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-12360000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.719289848690801},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-29.607719257940385},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-48.4680821192222},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.619964023741531},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":515694000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-59418000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-19487000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-7200000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.972936717485734},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-15.7035175879397},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-22.630099650796353},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.4512435222925322},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":501647000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-32637000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-53260000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-13506000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":27.950874915753477},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.18571678190759092},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-5.967898954095005},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.6688736791299972},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":245106000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":2431000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-23654000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-4847000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":25.512957772458066},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-1.8116421465433241},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-10.881882375584933},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.4175907529498575},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":143952000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-10307000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-136709000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-37913000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":20.874236855789192},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-10.171269139197252},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-19.836776216970286},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.4175907529498575},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":143952000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-100031000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-101967000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-12932000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":28.169602127758274},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-7.420866257403083},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-12.82891854417624},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.5826139699112935},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":327780000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-14957000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":32205000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-21528000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.34525320611021},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-18.69435812141638},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-23.585153411826496},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.3834629846031987},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":302497000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-43508000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-82819000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-10165000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":17.798270503985947},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-21.179087768062228},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-25.263477908390758},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.7024510369771826},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":382335000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-42004000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":42090000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-5185000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.06096866596004},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-3.943399587118325},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-9.727538974102917},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.3546553219321478},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":130695000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-22854000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-110491000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-49810000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.323583384078603},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-11.777908526851105},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-16.91514705156268},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.3546553219321478},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":130695000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-123323000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-110953000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-18510000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":13.896308676425967},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-32.65983217186715},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-38.977014410139326},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.085575199303662},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":236805000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-68083000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-32289000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-26218000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-0.8099130062984098},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-42.005706392145896},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-48.84145438997517},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.6999476743004613},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":253623000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-107377000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-106118000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-36179000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.430219588468354},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-17.994074053798833},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-19.528593032565333},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.455578557114739},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-8688000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-46956000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-59186000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-35916000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.43032928643077},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-8.77001833212272},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-10.197675625194563},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9484653452558003},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":63081000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-38073000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-308546000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-116823000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.366350463879911},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-21.76520379443344},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-25.160679662253727},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9484653452558003},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":63081000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-260496000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-341284000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-26574000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":19.719758276978535},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-23.140655035956843},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-27.223637400932443},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.6134571294895872},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":81921000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-62958000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-66061000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-19576000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":18.715023497567213},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-18.08598615055049},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-22.93595044753317},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.14399045076447},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":190775000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-54928000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-154504000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-21335000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-1.302627239749368},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-25.909640540837636},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-41.9913657849241},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.643875371973855},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":284591000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-99395000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":105579000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-16254000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":25.885922738123256},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.624942563516346},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.1534926985621266},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.599251310525443},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":182040000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":19491000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-456270000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-83739000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":14.833029614464518},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-15.666419192032816},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-22.65637772128357},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.599251310525443},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":182040000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-197744000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-168701000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-21435000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":16.182032996455558},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-20.83188127395898},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-24.03037849875477},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.453690885355724},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":331978000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-42498000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-187514000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-12019000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":20.40760408259299},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-6.888109909550373},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-18.22245783534415},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.650902852786073},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":543674000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":-44953000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-83761000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-14292000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":23.829975272322255},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-2.9210136834554583},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-4.428584832278548},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.3565193156742628},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":745859000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":2240000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":473122000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-11106000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":38.315807495898795},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.292676535177755},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.371468553948077},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.2102101583333074},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":440341000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":121490000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":33146000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-58852000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":27.455056667679884},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.5543580919709932},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-1.8457027009422902},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.2102101583333074},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":440341000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":36279000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-124941000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-14259000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":27.208983470389946},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-5.84931645507498},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-7.181745961149742},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.437393377012041},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":450662000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-8572000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-220356000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-7245000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":26.69785316591982},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-0.8730392132428809},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-10.515349838750678},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":4.991198923940011},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":561833000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-26735000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":7368000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-12301000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.221767543656853},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.5116135694579307},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-4.423482991939089},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":4.395088753967692},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":538661000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-8234000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":395119000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-22954000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":30.847401833394837},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.255100085767594},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.18336520150241165},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":5.980082778696828},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":167971000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":13025000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":57190000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-56759000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":29.02182516351333},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.5969474217808948},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.305348731270942},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":5.980082778696828},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":167971000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-30516000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":47428000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-26182000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":30.030330708577544},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.611825514543561},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.811677988533447},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":5.026075108921662},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":115202000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":82740000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-139.92759182890572},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":13.52103663413854},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-68.16820958856317},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-41.961255172677866},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-19.721559834383267},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-15.003398360110484},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-11.90850378664326},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-42.21069712685736},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-22.19385819602686},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-15.400575506289075},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":50.750277048411085},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":9.491455906413977},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.806793011243637},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":14.355616631663942},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-25.723201807286582},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-10.373371092751896},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-26.589451087092186},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-9.484856869042893},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-17.21240369809392},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-52.558412840773784},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.095942574517442},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-39.96515914837763},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.290091715794913},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-11.365328911637398},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-55.189789045906515},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-13.274761959578353},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-36.30771125724491},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-12.79487046452907},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-25.73092880225164},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-124.0171371883528},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-21.94025141566615},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-38.600137907601905},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":29.580909793901082},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-34.21674278386465},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-71.69674200375694},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-55.84646495933192},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-25.35146898144365},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":82.65684590831823},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.248930696078857},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-38.32299146374007},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-54.91847812542056},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.4195218939288852},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":50.807205506613876},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.8256012616638193},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.314858851693753},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":847131000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#495"}],"scale":100,"value":87.44940274880744},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":705785000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#496"}],"scale":100,"value":105.02929362341223},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":705785000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#497"}],"scale":100,"value":105.02929362341223},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":660879000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#498"}],"scale":100,"value":112.13520175402758},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":547375000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#499"}],"scale":100,"value":122.0748116008221},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":526363000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#500"}],"scale":100,"value":126.14279499128929},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":468509000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#501"}],"scale":100,"value":135.9231092679116},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":468509000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#502"}],"scale":100,"value":135.9231092679116},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":436769000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#503"}],"scale":100,"value":159.35219761475744},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":395070000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#504"}],"scale":100,"value":163.44419976206748},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":612838000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#505"}],"scale":100,"value":93.06652002649966},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":531918000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#506"}],"scale":100,"value":73.48858282667629},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":531918000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#507"}],"scale":100,"value":73.48858282667629},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":572545000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#508"}],"scale":100,"value":88.81380502842572},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":536067000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#509"}],"scale":100,"value":94.47569053868267},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":504240000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#510"}],"scale":100,"value":99.9912739965096},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":524903000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#511"}],"scale":100,"value":100.34806430902472},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":524903000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#512"}],"scale":100,"value":100.34806430902472},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":468056000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#513"}],"scale":100,"value":111.69860016750133},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":344340000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#514"}],"scale":100,"value":142.0866004530406},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":685805000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#515"}],"scale":100,"value":70.4911746050262},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":790395000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#516"}],"scale":100,"value":52.07257130928207},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":790395000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#517"}],"scale":100,"value":52.07257130928207},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":836186000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#518"}],"scale":100,"value":48.11752409152987},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1304065000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#519"}],"scale":100,"value":73.44955964618329},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1347175000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#520"}],"scale":100,"value":62.49930409931894},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1367303000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#521"}],"scale":100,"value":61.9199255761159},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1367303000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#522"}],"scale":100,"value":61.9199255761159},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1337085000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#523"}],"scale":100,"value":63.41668629892639},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1571908000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#524"}],"scale":100,"value":71.59184888683052},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1696528000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#525"}],"scale":100,"value":73.18099082361151},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1828408000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#526"}],"scale":100,"value":67.9931393868327},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1828408000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#527"}],"scale":100,"value":67.9931393868327},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1846868000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#528"}],"scale":100,"value":67.43378519742613},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1756027000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#529"}],"scale":100,"value":64.72548542818532},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1811195000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#530"}],"scale":100,"value":62.59491661582547},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":3415042000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#531"}],"scale":100,"value":76.78028557189047},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":3415042000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#532"}],"scale":100,"value":76.78028557189047},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3554643000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#533"}],"scale":100,"value":73.33043008819733},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-262599000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"totalAssets@2017Q4"}],"scale":100,"value":-21.507108593293786},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"totalAssets@FY2017"}],"scale":100,"value":-22.634311421825128},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-224658000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"totalAssets@2018Q1"}],"scale":100,"value":-18.502294070993898},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-217181000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"totalAssets@2018Q2"}],"scale":100,"value":-17.8929312618998},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-225852000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#537"},{"ref":"totalAssets@2018Q3"}],"scale":100,"value":-14.761211656973},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-273540000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1373194000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#539"}],"scale":100,"value":-19.919982172948615},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1373194000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#540"}],"scale":100,"value":-19.919982172948615},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-356869000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1351500500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#542"}],"scale":100,"value":-26.405391636925035},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-382782000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1313234000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#544"}],"scale":100,"value":-29.148042161564504},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-354030000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1443575000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#546"}],"scale":100,"value":-24.524531111996257},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-304414000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1438056500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#548"}],"scale":100,"value":-21.168431143004465},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1438056500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#549"}],"scale":100,"value":-21.168431143004465},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-275443000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1400696000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#551"}],"scale":100,"value":-19.664723823013702},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-236044000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1345115000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#553"}],"scale":100,"value":-17.548239369868003},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-196248000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1415736000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#555"}],"scale":100,"value":-13.861906457136076},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-157553000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1402549500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"scale":100,"value":-11.233329019760086},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1402549500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#558"}],"scale":100,"value":-11.233329019760086},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-106493000},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1381935000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#560"}],"scale":100,"value":-7.7060787953123695},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-117866000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1370785500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#562"}],"scale":100,"value":-8.598427689817262},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-158265000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1453042500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#564"}],"scale":100,"value":-10.891973221705491},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-164441000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1589979000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#566"}],"scale":100,"value":-10.342337854776698},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1589979000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#567"}],"scale":100,"value":-10.34258943042644},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-217911000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1550617000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"scale":100,"value":-14.053180121203365},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-282826000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1522430500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#571"}],"scale":100,"value":-18.57726838762098},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-287550000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1666897500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"scale":100,"value":-17.25061079040553},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-301408000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1836099000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"#575"}],"scale":100,"value":-16.415672575389454},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1836099000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#576"}],"scale":100,"value":-16.432011563646622},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-297966000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1921091000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"scale":100,"value":-15.510249124065439},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-248225000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2150367500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"#580"}],"scale":100,"value":-11.54337572531207},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-359226000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2139120500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"#582"}],"scale":100,"value":-16.79316335849243},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-307937000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2180152000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#583"},{"ref":"#584"}],"scale":100,"value":-14.124565626616858},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2180152000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#585"}],"scale":100,"value":-13.857565894488092},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-289563000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2239132000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":-12.931930766028978},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-281689000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2633973000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"scale":100,"value":-10.694452828483815},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-128243000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2490344500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#590"},{"ref":"#591"}],"scale":100,"value":-5.149608819181442},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":-27203000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2535515500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#592"},{"ref":"#593"}],"scale":100,"value":-1.0728784738251453},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2535515500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#594"}],"scale":100,"value":-1.0728784738251453},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":5926000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2447019000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#596"}],"scale":100,"value":0.2421722103506348},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":24919000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2539233000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#597"},{"ref":"#598"}],"scale":100,"value":0.981359331735213},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":16591000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2621358000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"#600"}],"scale":100,"value":0.6329162212868291},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-87140000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3527032500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#601"},{"ref":"#602"}],"scale":100,"value":-2.4706321815860783},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3527032500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#603"}],"scale":100,"value":-2.4706321815860783},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":9965000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3636356500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#605"}],"scale":100,"value":0.2740380377996492},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"equity@FY2016"}],"scale":100,"value":16.21249030408927},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":-1845716000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"#606"}],"scale":100,"value":14.227486785615989},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":-1845716000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#607"}],"scale":100,"value":14.973159467653746},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"equity@2018Q1"}],"scale":100,"value":10.886317745107874},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":-1935017500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#608"}],"scale":100,"value":11.223722782868888},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":-897167500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#537"},{"ref":"#609"}],"scale":100,"value":25.17389450687859},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":-1000987000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#610"}],"scale":100,"value":27.327028223143756},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":-1000987000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#611"}],"scale":100,"value":27.327028223143756},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":-1071936000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"#612"}],"scale":100,"value":33.292006239178455},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":-1075739500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"#613"}],"scale":100,"value":35.58315000983045},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":-15643000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#545"},{"ref":"#614"}],"scale":100,"value":2263.1848110976152},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":-101899500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#547"},{"ref":"#615"}],"scale":100,"value":298.7394442563506},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-101899500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#616"}],"scale":100,"value":298.7394442563506},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":-169715500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#617"}],"scale":100,"value":162.29690275785066},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":-185740500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#618"}],"scale":100,"value":127.08267717595247},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":-47557500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#554"},{"ref":"#619"}],"scale":100,"value":412.6541554959785},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":-13642000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#620"}],"scale":100,"value":1154.9113033279577},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":-13642000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#621"}],"scale":100,"value":1154.9113033279577},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":-97593000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#559"},{"ref":"#622"}],"scale":100,"value":109.11950652198416},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":-110517500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#623"}],"scale":100,"value":106.649173207863},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":21267500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#624"}],"scale":100,"value":-744.1636299518044},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":69596000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#625"}],"scale":100,"value":-236.27938387263634},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":69596000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#626"}],"scale":100,"value":-236.28513132938673},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":4645000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#627"}],"scale":100,"value":-4691.302475780409},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":-57653500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#628"}],"scale":100,"value":490.561717848873},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":101208500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#629"}],"scale":100,"value":-284.1164526694892},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":188494500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"#630"}],"scale":100,"value":-159.90280883527106},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":188494500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#631"}],"scale":100,"value":-160.06196467270928},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":189539000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#632"}],"scale":100,"value":-157.20564105540285},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":100657000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#579"},{"ref":"#633"}],"scale":100,"value":-246.60480642180872},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":353786500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"#634"}],"scale":100,"value":-101.53750920399733},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":449743000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#583"},{"ref":"#635"}],"scale":100,"value":-68.46954816417377},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":449743000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#636"}],"scale":100,"value":-67.17525342251018},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":461492000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#637"}],"scale":100,"value":-62.74496632661021},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":396392500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#638"}],"scale":100,"value":-71.06315079119811},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":480096000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#590"},{"ref":"#639"}],"scale":100,"value":-26.711949276811303},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":552943000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#592"},{"ref":"#640"}],"scale":100,"value":-4.919675264900722},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":552943000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#641"}],"scale":100,"value":-4.919675264900722},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":545302500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#642"}],"scale":100,"value":1.0867362610661055},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":532990000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#597"},{"ref":"#643"}],"scale":100,"value":4.675322238691158},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":566235500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"#644"}],"scale":100,"value":2.930052954998406},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":689089500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#601"},{"ref":"#645"}],"scale":100,"value":-12.645672296559447},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":689089500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#646"}],"scale":100,"value":-12.645672296559447},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":774731500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#647"}],"scale":100,"value":1.2862520757191362},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":157083000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":75.32511748345641},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":96385000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":133.50277712370323},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":51519000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":59.365313483055424},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":74854000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":79.83149362768624},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":33894000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":27.499979716188918},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":267025000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":73.03287812856412},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-21581000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-12.801485330580963},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":62024000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":44.84678457289122},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":55688000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":33.02593420670268},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":56398000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":35.889146966177734},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":152529000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":24.10961545756882},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":9698000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":6.5972340324215395},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-12470000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-6.224853488813231},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-24002000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-10.700513136014479},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":35844000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":16.785378120565888},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":9070000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":1.1551535513648625},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":37308000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":23.80870331016791},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":40614000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":21.619751298867218},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":6923000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":3.45622925039315},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":93084000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":37.325121197175484},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":177929000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":22.402225000535104},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":7032000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":3.6246114830908116},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":14766000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":6.462992953122959},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":85046000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#671"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":41.03982087362712},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":120105000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":35.070122725719834},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":226949000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":23.34443557545136},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":74152000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":36.88438561672114},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":57859000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":23.78718610731965},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":107994000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":36.94957471413811},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-105660000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-22.841651966379583},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":134345000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":11.203585948087147},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-39893000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-14.4964769923435},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":34672000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":11.515302479283939},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-69869000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-17.45555477829854},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":215477000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":60.37190823611158},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":140386000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":10.527870893233437},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":90723000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":38.55663881545954},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":65475000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":19.500129554125323},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":188649000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":57.09732777641578},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":205290000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":35.86521847751458},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":550138000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":37.326441660514995},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":425033000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":130.36982280282555},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2016-12-31","value":-1724954000}},"quality":[{"metric":"revenue","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.7600e+8 but the year reports 3.6562e+8 (2.76% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to -2.6260e+8 but the year reports -2.7636e+8 (4.98% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2023","rule":"period-consistency","severity":"warning","message":"Quarters sum to -3.0794e+8 but the year reports -3.0212e+8 (1.89% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2017Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.2210e+9 ≠ liabilities + mezzanine + equity 1.2791e+9 (4.55% apart)."},{"metric":"totalAssets","periodKey":"FY2017","rule":"accounting-identity","severity":"warning","message":"Assets 1.2210e+9 ≠ liabilities + mezzanine + equity 1.2791e+9 (4.55% apart)."},{"metric":"totalAssets","periodKey":"2018Q1","rule":"accounting-identity","severity":"warning","message":"Assets 1.2142e+9 ≠ liabilities + mezzanine + equity -2.5162e+8 (120.72% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2018Q2","rule":"accounting-identity","severity":"warning","message":"Assets 1.2138e+9 ≠ liabilities + mezzanine + equity 1.3028e+9 (6.84% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"totalAssets","periodKey":"2018Q3","rule":"accounting-identity","severity":"warning","message":"Assets 1.5300e+9 ≠ liabilities + mezzanine + equity 1.6218e+9 (5.66% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"dilutedShares","periodKey":"2024Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.368e+10 against net income -1.463e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2025Q3","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -2.349e+10 against net income -2.296e+7 — off by a factor of 1000, so the count is tagged on the wrong scale."}]}